{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Cover","Model Overview","Resource_Characteristics","IPP pro forma","IOU pro forma","POU pro forma","Simple pro forma","Tx pro forma","LCOE","LFC","Cost Components","Fixed Assumptions","Capex Trajectories","FO&M Trajectories","Financing Trajectories"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":2,"defined_names":3267,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"2019 WECC Capital Cost Model"]
[]
[null,"Prepared by:"]
[]
[]
[]
[null,"44 Montgomery Street, Suite 1500"]
[null,"San Francisco, CA 94104"]
[null,"(415) 391-5100"]
[]
[null,"2019-07-02"]
[]
[]
[null,"Table of Contents"]
[null,"Sheet name","Description"]
[null,"Model Overview","Map of data flows and depedencies in model"]
[null,"Resource_Characteristics","Input/output worksheet for all technology cost and financing assumptions"]
[null,"IPP pro forma","Cash-flow model that calculates levelized PPA cost assuming project financing by IPP"]
[null,"IOU pro forma","Utility revenue requirement model for new generation (investor-owned)"]
[null,"POU pro forma","Utility revenue requirement model for new generation (publicly owned)"]
[null,"Simple pro forma","Simplified, non-cash-flow levelized cost calculator"]
[null,"Tx pro forma","Utility revenue requirement model for new transmission"]
[null,"LCOE","Detailed table of levelized cost of energy (LCOE) by technology, state and installation year"]
[null,"LFC","Detailed table of levelized fixed costs (LFC) by technology, state and installation year"]
[null,"Cost Components","Detailed tables of levelized fixed costs and cost of energy by component for given state for each technology and year"]
[null,"Fixed Assumptions","State- and resource-specific assumptions, including tax rates and capacity factors by location"]
[null,"Capex Trajectories","Annual forecasts for resource capital costs that inform cost declines from 2018 to 2040"]
[null,"FO&M Trajectories","Annual forecasts for resource FO&M costs that inform cost declines from 2018 to 2040"]
[null,"Financing Trajectories","Annual forecasts for resource financing costs that inform cost declines from 2018 to 2040"]
[]
[]
[null,"Cell Color Scheme Legend"]
[null,"yellow:","User Input"]
[null,"blue:","Calculated Input"]
[null,"orange:","Dropdown Menu Input"]
[null,"gray:","Intermediate Calculations"]
[null,"green:","Final Outputs"]
[null,"blue text:","Values hard-coded by macros"]
[]
[null,"All costs expressed in 2018 dollars"]

{"sheet":"Model Overview","index":1,"n_rows":24,"n_cols":2,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Map and Data Flows"]
[]
[null,"Input Data Tables"]
[]
[]
[]
[]
[]
[null,"Data Compilation and "]
[null,"Active Resource Selection"]
[]
[]
[]
[]
[null,"Pro Forma Financial Models"]
[null,"Cost Levelization"]
[]
[]
[]
[]
[null,"Levelized Cost Outputs"]
[null,"Levelized Cost of Energy and Levelized Fixed Costs"]
[null,"Levelized Cost Breakdown for Selected State/Province"]

{"sheet":"Resource_Characteristics","index":2,"n_rows":275,"n_cols":58,"rows_kept":275,"cut":false,"hidden":false,"merged":[[4,0,7,1]]}
["Generic Resource Cost & Performance Inputs"]
["All costs expressed in 2018 dollars"]
[]
["Instructions",null,null,"Controls",null,"Cell Color Coding",null,null,"Tax Rates","Units","Value"]
["Select a technology and installation vintage from the dropdown menus below to populate the 'Active' column with the corresponding inputs. To refresh the hard-coded values, click the buttons to the right.",null,null,null,null,"User Input",null,null,"Federal","%",{"$f":"INDEX('Fixed Assumptions'!$D$7:$D$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0))","v":0.21}]
[null,null,null,null,null,"Calculated Input",null,null,"State","%",{"$f":"INDEX('Fixed Assumptions'!$E$7:$E$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0))","v":0}]
[null,null,null,null,null,"Dropdown Menu Input",null,null,"Combined","%",{"$f":"(K5*(1-K6)+K6)","v":0.21}]
[null,null,null,null,null,"Lookup Value"]
[null,null,null,null,null,"Yearly Lookup Value"]
["Resource Selection",null,null,null,null,"Final Outputs"]
["Technology:","Coal - IGCC with CCS",{"$f":"iTech","v":35},null,null,"Values hard-coded by macros"]
["Location","Wyoming"]
["Vintage:",2040,{"$f":"yr","v":23}]
[]
[null,"Resource ",null,null,null,null,null,null,"Solar - Tracking","Onshore Wind","Offshore Wind - Bottom Fixed","Offshore Wind - Floating","Utility-scale Battery - Li [Capacity] - No ITC","Utility-scale Battery - Li [Energy] - No ITC","Utility-scale Battery - Li [Capacity] - ITC","Utility-scale Battery - Li [Energy] - ITC","Flow Battery","Pumped Hydro Storage","Compressed Air Energy Storage (CAES)","Solar - Residential","Solar - Commercial","BTM Battery - Li [Capacity]","BTM Battery - Li [Energy]","Gas - CCGT - Conventional (Wet)","Gas - CCGT - Conventional (Dry)","Gas - CCGT - Advanced (Wet)","Gas - CCGT - Advanced (Dry)","Gas - CCGT - Advanced Dry-Cooled with CCS","Gas - CT - Frame","Gas - CT - Aero","Gas - Reciprocating Engine","Geothermal - Binary","Geothermal - Binary, Enhanced","Geothermal - Flash","Geothermal - Flash, Enhanced","Small Hydro","Biomass/Biogas","Solar Thermal","CHP","Nuclear - Large","Nuclear - Small Modular","Coal - PC","Coal - IGCC with CCS",null,null,null,null,null,null,null,"For Dropdown Menus (Do not erase)",{"$f":"MATCH(resource,rngTechs,0)","v":35},null,null,"Year",{"$f":"MATCH(installYear,rngYears,0)","v":23}]
[null,"Category for Cost Reductions",null,"Resource Category",null,{"$f":"IF(ISBLANK(G16),INDEX($I16:$AQ16,$C$11),G16)","v":"Coal"},null,null,"Solar","Wind","Wind","Wind","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Hybrid","Battery Storage-Hybrid","Flow Battery","Pumped Hydro","Compressed Air","Solar","Solar","Battery Storage","Battery Storage","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Geothermal","Geothermal","Geothermal","Geothermal","Hydro","Biopower","Solar","Gas","Nuclear","Nuclear","Coal","Coal",null,null,null,null,null,null,null,"Technologies:","Macrs:",null,null,2018]
[null,null,null,"Technology Type",null,{"$f":"IF(ISBLANK(G17),INDEX($I17:$AQ17,$C$11),G17)","v":"CCS 90%"},null,null,"Utility-scale PV","Onshore","Offshore Fixed","Offshore Floating","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Vanadium",null,null,"Distributed (residential)","Commercial","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy","CC","CC","CC","CC","CC-CCS","CT","CT","Recip","Hydro / Binary","Hydro / Flash","NF EGS / Binary","NF EGS / Flash","Non-powered dams",null,"Thermal","CHP",null,null,"New","CCS 90%",null,null,null,null,null,null,{"$f":"INDEX(resources,MATCH(AY17,rngTechs,0))=AY17","v":true},{"$f":"TRANSPOSE(resources)","v":"Solar - Tracking"},3,null,null,{"$f":"BC16+1","v":2019}]
[null,null,null,"Techno-Resource Group",null,{"$f":"IF(ISBLANK(G18),INDEX($I18:$AQ18,$C$11),G18)","v":0},null,null,null,{"$f":"IFERROR(INDEX('Fixed Assumptions'!$C$28:$C$37,MATCH(Resource_Characteristics!J23,'Fixed Assumptions'!$D$28:$D$37,-1)),1)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,1,null,null,null,null,null,null,null,null,null,null,null,true,"Onshore Wind",5,null,null,{"$f":"BC17+1","v":2020}]
[null,null,null,"Active Cost Trajectory Scenario",null,{"$f":"IF(ISBLANK(G19),INDEX($I19:$AQ19,$C$11),G19)","v":0},null,null,"Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid","Mid",null,"Mid","Mid",null,null,null,null,null,null,null,null,null,null,true,"Offshore Wind - Bottom Fixed",7,null,null,2021]
[null,"Performance Inputs",null,null,"Units","Active","User Override",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Offshore Wind - Floating",10,null,null,2022]
[null,"Plant Output",null,"Installed Capacity","MW-ac",{"$f":"IF(ISBLANK(G21),INDEX($I21:$AQ21,$C$11),G21)","v":200},null,null,50,30,400,400,1,1,1,1,1,400,50,4.0000000000000001E-3,1,1,1,500,500,500,500,500,50,50,50,10,10,10,10,1,1,50,50,1000,100,200,200,null,null,null,null,null,null,true,"Utility-scale Battery - Li [Capacity] - No ITC",15,null,null,2023]
[null,null,null,"DC - AC derate",null,{"$f":"IF(ISBLANK(G22),IF(ISBLANK(INDEX($I22:$AQ22,$C$11)),\"n/a\",INDEX($I22:$AQ22,$C$11)),G22)","v":"n/a"},null,null,1.35,null,null,null,null,null,null,null,null,null,null,1.35,1.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Utility-scale Battery - Li [Energy] - No ITC",20,null,null,2024]
[null,null,null,"Capacity Factor","%",{"$f":"IF(ISBLANK(G23),INDEX($I23:$AQ23,$C$11),G23)","v":0.6},null,null,{"$f":"INDEX('Fixed Assumptions'!$H$7:$H$22,MATCH(state,'Fixed Assumptions'!C7:C22,0))","v":0.27},{"$f":"INDEX('Fixed Assumptions'!$I$7:$I$22,MATCH(state,'Fixed Assumptions'!C7:C22,0))","v":0.45},0.45,0.47,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"INDEX('Fixed Assumptions'!$G$7:$G$22,MATCH(state,'Fixed Assumptions'!C7:C22,0))","v":0.19},{"$f":"INDEX('Fixed Assumptions'!$G$7:$G$22,MATCH(state,'Fixed Assumptions'!C7:C22,0))","v":0.19},0.15,0.15,0.5,0.5,0.5,0.5,0.5,0.1,0.1,0.1,0.9,0.9,0.9,0.9,0.6,0.9,0.33,0.5,0.9,0.9,0.6,0.6,null,null,null,null,null,null,true,"Utility-scale Battery - Li [Capacity] - ITC","5 + Bonus",null,null,2025]
[null,null,null,"Degradation","%/yr",{"$f":"IF(ISBLANK(G24),INDEX($I24:$AQ24,$C$11),G24)","v":0},null,null,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000001E-3,0,0,0,0,0,null,null,null,null,null,null,true,"Utility-scale Battery - Li [Energy] - ITC",null,null,null,2026]
[null,"Plant Cost Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Flow Battery",null,null,null,2027]
[null,"Capital Costs",null,"Installed Cost, US 2018","$/kW-ac",{"$f":"IF(ISBLANK(G26),INDEX($I26:$AQ26,$C$11),G26)","v":6700},null,null,1450,1650,3500,6500,200,325,75,325,2000,2350,2100,3250,2200,300,670,1200,1250,1250,1300,2500,800,1300,1350,6100,13600,5100,9000,4200,4400,7000,2200,11000,6200,3900,6700,null,null,null,null,null,null,true,"Pumped Hydro Storage",null,null,null,2028]
[null,null,null,"Progress Multiplier","%",{"$f":"IF(ISBLANK(G27),INDEX($I27:$AQ27,$C$11),G27)","v":0.90716165323626963},null,null,{"$f":"INDEX(I$156:I$178,$C$13)","v":0.70460624365736024},0.82926038865977292,0.63413058043513315,0.67627923801981482,0.41598506754772335,0.41598506754772341,0.41598506754772352,0.41598506754772341,0.63147883646966363,1,1,0.45494905287302345,0.55209095294464072,0.43355433541746674,0.4335543354174668,0.91912328024596857,0.91912328024596857,0.91912328024596857,0.91912328024596857,0.8456180246745012,0.91684349224345962,0.91684349224345962,1,0.94472364350405158,0.9447235876797978,0.94472360668677291,0.94472361809045224,1,0.90612270183627119,0.72000000000000031,1,0.90553089337564197,0.90553089337564197,0.94321421117120274,0.90716165323626963,null,null,null,null,null,null,true,"Compressed Air Energy Storage (CAES)",null,null,null,2029]
[null,null,null,"State Multiplier","%",{"$f":"IF(ISBLANK(G28),INDEX($I28:$AQ28,$C$11),G28)","v":0.98340734263914475},null,null,{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!I15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99111107641382756},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!J15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!K15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!L15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!M15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!N15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!O15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!P15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!Q15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!R15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.97629620377020676},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!S15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.9851851273563792},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!T15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99111107641382756},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!U15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99111107641382756},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!V15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!W15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99407405094255175},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!X15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!Y15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!Z15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AA15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AB15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AC15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.97037025471275851},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AD15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.97037025471275851},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AE15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.97037025471275851},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AF15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99111107641382756},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AG15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99111107641382756},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AH15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99111107641382756},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AI15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.99111107641382756},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AJ15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.97037025471275851},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AK15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98222215282765513},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AL15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AM15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98814810188510338},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AN15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.97629620377020676},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AO15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.97629620377020676},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AP15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98222215282765513},{"$f":"1-(1-INDEX('Fixed Assumptions'!$F$7:$F$22,MATCH(state,'Fixed Assumptions'!$C$7:$C$22,0)))*INDEX('Fixed Assumptions'!$M$7:$M$24,MATCH(INDEX('Fixed Assumptions'!$P$7:$P$41,MATCH(Resource_Characteristics!AQ15,'Fixed Assumptions'!$O$7:$O$41,0)),'Fixed Assumptions'!$L$7:$L$24,0))","v":0.98340734263914475},null,null,null,null,null,null,true,"Solar - Residential",null,null,null,2030]
[null,null,null,"Techno-Resource Group Multipler","%",{"$f":"IF(ISBLANK(G29),INDEX($I29:$AQ29,$C$11),G29)","v":0},null,null,null,{"$f":"INDEX('Fixed Assumptions'!$E$28:$E$37,MATCH(Resource_Characteristics!$J$18,'Fixed Assumptions'!$C$28:$C$37,0))","v":0.91444794394466256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Solar - Commercial",null,null,null,2031]
[null,null,null,{"$f":"\"Installed Cost, \"&state&\" \"&$B$13","v":"Installed Cost, Wyoming 2040"},"$/kW-ac",{"$f":"IF(ISBLANK(G30),F26*F27*F28,G30)","v":5977.1331860465289},null,null,{"$f":"I26*I27*I28","v":1012.5974262687675},{"$f":"J26*J27*J28*J29","v":1243.8058357471318},{"$f":"K26*K27*K28","v":2193.1522529149652},4343.7162950582961,82.703992245755273,134.39398739935234,31.013997092158242,134.39398739935234,1255.4734501077753,2294.2960788599858,2068.8887674483963,1465.4413978959094,1203.8036090328569,129.29553435364409,288.76002672313854,1089.8759097281566,1135.2874059668297,1135.2874059668297,1180.6989022055029,2088.9896150048471,711.74212248001675,1156.5809490300271,1309.999843862224,5711.5890100840516,12734.033761824461,4775.262756758093,8426.9343783527456,4075.5550697935855,3916.0606800639885,4980.2664335009231,2173.9258241472276,9724.7301095921139,5481.2115163155549,3613.138982989447,5977.1331860465289,null,null,null,null,null,null,true,"BTM Battery - Li [Capacity]",null,null,null,2032]
[null,"Interconnection Costs",null,"Interconnection Fraction of CapEX","%",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,true,"BTM Battery - Li [Energy]",null,null,null,2033]
[null,null,null,"Interconnection Cost","$/kW",{"$f":"IF(ISBLANK(G32),INDEX($I32:$AQ32,$C$11),G32)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,true,"Gas - CCGT - Conventional (Wet)",null,null,null,2034]
[null,"Fixed O&M",null,"Annual Fixed O&M, 2018 COD","$/kW-yr",70,null,null,15,40,80,80,0.89241176470588235,4.6937426470588237,0.89241176470588235,4.6937426470588237,18.864000000000001,23.52,20,23,19,9.2586666666666666,20.632156862745102,10,10,10,10,33.055827611111802,9,12.411833411657099,20,130,260,170,260,20,120,66.842211869556408,11,110,150,40,70,null,null,null,null,null,null,true,"Gas - CCGT - Conventional (Dry)",null,null,null,2035]
[null,null,null,"Progress Multiplier","%",1,null,null,{"$f":"INDEX(I$180:I$202,$C$13)","v":0.67812408589603068},0.83941605839416111,0.95255212077642037,0.95255212077642037,0.41598506754772341,0.41598506754772335,0.41598506754772352,0.41598506754772335,0.63147883646966363,1,1,0.46962482877215322,0.54407888991591524,0.43355433541746674,0.4335543354174668,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.75,1,1,1,1,1,null,null,null,null,null,null,true,"Gas - CCGT - Advanced (Wet)",null,null,null,2036]
[null,null,null,{"$f":"\"Annual Fixed O&M, \"&yearID&\" COD\"","v":"Annual Fixed O&M, 2040 COD"},"$/kW-yr",70,null,null,{"$f":"I33*I34","v":10.171861288440461},33.576642335766444,76.204169662113628,76.204169662113628,0.37122996822155951,1.9525268520883945,0.37122996822155963,1.9525268520883945,11.912216771163735,23.52,20,10.801371061759523,10.33749890840239,4.0141350735185188,8.9451610568563797,10,10,10,10,33.055827611111802,9,12.411833411657099,20,130,260,170,260,20,120,50.131658902167302,11,110,150,40,70,null,null,null,null,null,null,true,"Gas - CCGT - Advanced (Dry)",null,null,null,2037]
[null,null,null,"Annual Escalation","%/yr",0.02,null,null,0.02,0.02,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,null,null,null,true,"Gas - CCGT - Advanced Dry-Cooled with CCS",null,null,null,2038]
[null,"Variable O&M",null,"Variable O&M","$/MWh",10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5,2.5,2.5,2.5,2.5,5,5,7,0,0,0,0,0,5,0,{"$f":"AC37","v":5},0,0,5,10,null,null,null,null,null,null,true,"Gas - CT - Frame",null,null,null,2039]
[null,null,null,"Annual Escalation","%/yr",0.02,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,null,null,null,true,"Gas - CT - Aero",null,null,null,2040]
[null,"Fuel Costs",null,"Fuel Type",null,"Coal with CCS",null,null,null,null,null,null,null,null,null,null,null,null,"Gas",null,null,null,null,"Gas","Gas","Gas","Gas","Gas with CCS","Gas","Gas","Gas",null,null,null,null,null,"Bio",null,"Gas","Uranium","Uranium","Coal","Coal with CCS",null,null,null,null,null,null,true,"Gas - Reciprocating Engine"]
[null,null,null,"Unit Fuel Cost","$/MMBtu",{"$f":"IF(ISBLANK(G40),IF(ISNUMBER(VLOOKUP(F39,'Fixed Assumptions'!$C$42:$E$47,3,0)),VLOOKUP(F39,'Fixed Assumptions'!$C$42:$E$47,3,0),0),G40)","v":2.34},null,null,{"$f":"IF(ISBLANK(I39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(I39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(J39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(J39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(K39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(K39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(L39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(L39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(M39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(M39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(N39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(N39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(O39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(O39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(P39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(P39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(Q39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(Q39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(R39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(R39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(S39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(S39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(T39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(T39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(U39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(U39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(V39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(V39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(W39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(W39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(X39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(X39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(Y39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(Y39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(Z39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(Z39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(AA39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AA39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(AB39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AB39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(AC39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AC39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(AD39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AD39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(AE39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AE39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(AF39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AF39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(AG39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AG39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(AH39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AH39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(AI39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AI39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(AJ39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AJ39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(AK39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AK39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":10},{"$f":"IF(ISBLANK(AL39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AL39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0},{"$f":"IF(ISBLANK(AM39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AM39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":3},{"$f":"IF(ISBLANK(AN39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AN39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0.65},{"$f":"IF(ISBLANK(AO39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AO39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":0.65},{"$f":"IF(ISBLANK(AP39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AP39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":2.34},{"$f":"IF(ISBLANK(AQ39),0,INDEX('Fixed Assumptions'!$E$42:$E$47,MATCH(AQ39,'Fixed Assumptions'!$C$42:$C$47,0)))","v":2.34},null,null,null,null,null,null,true,"Geothermal - Binary"]
[null,null,null,"Annual Escalation","%/yr",{"$f":"IF(ISBLANK(G41),IF(ISNUMBER(VLOOKUP(F39,'Fixed Assumptions'!$C$48:$E$53,3,0)),VLOOKUP(F39,'Fixed Assumptions'!$C$48:$E$53,3,0),0),G41)","v":0.02},null,null,{"$f":"IF(ISBLANK(I39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(I39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(J39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(J39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(K39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(K39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(L39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(L39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(M39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(M39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(N39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(N39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(O39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(O39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(P39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(P39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(Q39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(Q39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(R39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(R39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(S39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(S39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(T39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(T39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(U39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(U39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(V39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(V39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(W39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(W39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(X39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(X39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(Y39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(Y39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(Z39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(Z39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AA39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AA39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AB39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AB39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AC39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AC39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AD39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AD39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AE39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AE39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AF39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AF39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(AG39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AG39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(AH39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AH39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(AI39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AI39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(AJ39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AJ39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(AK39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AK39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AL39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AL39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0},{"$f":"IF(ISBLANK(AM39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AM39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AN39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AN39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AO39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AO39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AP39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AP39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},{"$f":"IF(ISBLANK(AQ39),0,INDEX('Fixed Assumptions'!$E$48:$E$53,MATCH(AQ39,'Fixed Assumptions'!$C$48:$C$53,0)))","v":0.02},null,null,null,null,null,null,true,"Geothermal - Binary, Enhanced"]
[null,null,null,"Heat Rate","Btu/kWh",{"$f":"IF(ISBLANK(G42),INDEX($I42:$AQ42,$C$11),G42)","v":11000},null,null,null,null,null,null,null,null,null,null,null,null,4400,null,null,null,null,6600,6600,6300,6300,7500,10000,9300,8700,null,null,null,null,null,13500,null,7000,10500,10500,9000,11000,null,null,null,null,null,null,true,"Geothermal - Flash"]
[null,"Carbon Costs",null,"Carbon Cost","$/ton",{"$f":"IF(ISBLANK(G43),IF(ISNUMBER(VLOOKUP(F42,'Fixed Assumptions'!$C$42:$E$47,3,0)),VLOOKUP(F42,'Fixed Assumptions'!$C$42:$E$47,3,0),0),G43)","v":0},null,null,{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},{"$f":"'Fixed Assumptions'!$E$62","v":0},null,null,null,null,null,null,true,"Geothermal - Flash, Enhanced"]
[null,null,null,"Annual Escalation","%/yr",{"$f":"IF(ISBLANK(G44),IF(ISNUMBER(VLOOKUP(F42,'Fixed Assumptions'!$C$48:$E$53,3,0)),VLOOKUP(F42,'Fixed Assumptions'!$C$48:$E$53,3,0),0),G44)","v":0},null,null,{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},{"$f":"'Fixed Assumptions'!$E$63","v":0.02},null,null,null,null,null,null,true,"Small Hydro"]
[null,null,null,"Fuel Carbon Content","lb/MMBtu",{"$f":"IF(ISBLANK(G45),IF(ISNUMBER(VLOOKUP(F43,'Fixed Assumptions'!$C$48:$E$53,3,0)),VLOOKUP(F43,'Fixed Assumptions'!$C$48:$E$53,3,0),0),G45)","v":0},null,null,{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!I39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!J39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!K39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!L39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!M39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!N39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!O39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!P39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!Q39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!R39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!S39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!T39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!U39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!V39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!W39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!X39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!Y39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!Z39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AA39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AB39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AC39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AD39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AE39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AF39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AG39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AH39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AI39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AJ39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AK39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AL39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AM39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AN39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AO39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AP39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},{"$f":"IFERROR(INDEX('Fixed Assumptions'!$E$56:$E$59,MATCH(Resource_Characteristics!AQ39,'Fixed Assumptions'!$B$56:$B$59,0)),0)","v":0},null,null,null,null,null,null,true,"Biomass/Biogas"]
[null,"Warranty & Augmentation Costs",null,"Annual Warranty Extension Cost","%",{"$f":"IF(ISBLANK(G46),INDEX($I46:$AQ46,$C$11),G46)","v":0},null,null,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0,0,0,0,0,1.6E-2,1.6E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,true,"Solar Thermal"]
[null,null,null,"Initial Warranty Length","yrs",0,null,null,0,0,0,0,2,2,2,2,0,0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,0,0,2,1,0,0,0,0,0,0,null,null,null,null,null,null,true,"CHP"]
[null,null,null,"Annual Augmentation Cost","%",0,null,null,0,0,0,0,0,4.2000000000000003E-2,0,4.2000000000000003E-2,0,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,true,"Nuclear - Large"]
[null,"Property Tax",null,"Property Tax","%",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,true,"Nuclear - Small Modular"]
[null,"Insurance",null,"Insurance","%",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,true,"Coal - PC"]
[null,"Periodic Replacement",null,"Term","yrs",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Coal - IGCC with CCS"]
[null,null,null,"Cost","%",{"$f":"IF(ISBLANK(G52),IF(ISBLANK(INDEX($I52:$AQ52,$C$11)),100%,INDEX($I52:$AQ52,$C$11)),G52)","v":1}]
[null,"Financing Selection"]
[null,"Financing Choice",null,null,null,{"$f":"IF(ISBLANK(G54),IF(ISBLANK(INDEX($I54:$AQ54,$C$11)),\"IPP\",INDEX($I54:$AQ54,$C$11)),G54)","v":"IOU"},null,null,"IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IOU","IOU","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IPP","IOU","IOU","IOU","IOU"]
[null,"IPP Inputs",null,"Financing Lifetime","yrs",{"$f":"IF(ISBLANK(G55),INDEX($I55:$AQ55,$C$11),G55)","v":35},null,null,35,25,25,25,20,20,20,20,20,35,35,25,35,10,10,20,20,20,20,20,20,20,20,25,25,25,25,35,20,25,25,35,35,35,35]
[null,"(Power purchase agreement)",null,"Debt Period","yrs",20,null,null,{"$f":"INDEX($BA$108:$BG$108,MATCH(I$55,$BA$107:$BG$107,0))","v":20},20,20,20,18,18,18,18,18,20,20,20,20,8,8,18,18,18,18,18,18,18,18,20,20,20,20,20,18,20,20,20,20,20,20]
[null,null,null,"WACC","%",9.6596446098223765E-2,null,null,{"$f":"INDEX(I$205:I$227,$C$13)","v":6.3185529488023778E-2},6.3185529488023778E-2,6.3185529488023778E-2,6.3185529488023778E-2,6.7432285679980941E-2,6.7432285679980941E-2,6.7432285679980941E-2,6.7432285679980941E-2,5.9563443118823743E-2,7.5301128241138132E-2,7.5301128241138132E-2,6.3185529488023778E-2,6.3185529488023778E-2,6.7432285679980941E-2,6.7432285679980941E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,0.12341827931862379,0.12341827931862379,0.12341827931862379,0.12341827931862379,3.9309113216623767E-2,6.6596446098223766E-2,6.3185529488023778E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,9.6596446098223765E-2,9.6596446098223765E-2]
[null,null,null,"Debt Cost","%",5.4672665420623767E-2,null,null,{"$f":"INDEX(I$229:I$251,$C$13)","v":5.4672665420623767E-2},5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,null,"Debt Fraction","%",0.6,null,null,{"$f":"INDEX(I$253:I$275,$C$13)","v":0.6499999999999998},0.6499999999999998,0.65,0.65,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.70000000000000029,0.6,0.6,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.5,0.5,0.5,0.5,0.8,0.6,0.6499999999999998,0.6,0.6,0.6,0.6,0.6]
[null,null,null,"PPA Escalation Rate","%/yr",0.02,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Variable Cost Pass-Through",null,{"$f":"IF(ISBLANK(G61),INDEX($I61:$AQ61,$C$11),G61)","v":true},null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Equity Return","%",0.17670400672212025,null,null,{"$f":"IF(ISNUMBER(I59),(I57-I58*I59*(1-$K$7))/(1-I59),\"n/a\")","v":0.10031747369866703},0.10031747369866703,0.10031747369866705,0.10031747369866705,0.11245106281854463,0.11245106281854463,0.11245106281854463,0.11245106281854463,9.7764863804062727E-2,0.12346571207940617,0.12346571207940617,0.10031747369866703,0.10031747369866703,0.11245106281854463,0.11245106281854463,0.10170400672212025,0.10170400672212025,0.10170400672212025,0.10170400672212025,0.10170400672212025,0.10170400672212025,0.10170400672212025,0.10170400672212025,0.20364515295495478,0.20364515295495478,0.20364515295495478,0.20364515295495478,2.377994335394773E-2,0.10170400672212025,0.10031747369866703,0.10170400672212025,0.10170400672212025,0.10170400672212025,0.17670400672212025,0.17670400672212025]
[null,"IOU Inputs",null,"Financing Lifetime","yrs",40,null,null,35,25,25,25,20,20,20,20,20,40,40,25,35,10,10,20,20,20,20,20,20,20,20,25,25,25,25,35,20,25,25,40,40,40,40]
[null,"(Utility rate base)",null,"Equity Share","%",0.5,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,"Debt Share","%",0.5,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,"Debt Cost","%",0.05,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Equity Return","%",0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"POU Inputs",null,"Financing Lifetime",null,40,null,null,35,25,25,25,20,20,20,20,20,40,40,25,35,10,10,20,20,20,20,20,20,20,20,25,25,25,25,35,20,25,25,40,40,40,40]
[null,"(Utility rate base)",null,"Debt Cost",null,0.05,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,"Tax Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Codes",{"$f":"MATCH(state,states,0)","v":16},null,"US Average"]
[null,"Toggle",null,"Enable Tax Credits","-",{"$f":"IF(ISBLANK(G72),INDEX($I72:$AQ72,$C$11),G72)","v":0},null,null,1,1,1,1,1,1,1,1,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"US",null,null,"Alberta"]
[null,"ITC",null,"Credit","%",0,null,null,{"$f":"IF(I72=1,INDEX(I$109:I$131,$C$13),0)","v":0.1},0,0,0,0,0,0.1,0.1,0,0,0,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"AB",null,null,"Arizona"]
[null,null,null,"Capital Costs Eligible","%",0,null,null,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,null,null,null,0.95,0.95,null,null,null,null,null,null,null,null,null,null,0.95,0.95,0.95,0.95,null,null,0.95,null,null,null,null,null,null,null,null,null,null,null,null,"AZ",null,null,"British Columbia"]
[null,"PTC",null,"Unit Credit","$/MWh",0,null,null,{"$f":"IF(I72=1,INDEX(I$132:I$154,$C$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"BC",null,null,"California"]
[null,null,null,"Duration","yrs",0,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA",null,null,"CFE"]
[null,"MACRS",null,"Term","yrs",20,null,null,5,5,5,5,7,7,5,5,7,7,20,5,5,7,7,20,20,20,20,20,20,20,20,5,5,5,5,5,5,5,20,20,20,20,20,null,null,null,null,null,null,null,"CFE",null,null,"Colorado"]
[null,null,null,"Include Bonus Depreciation?",null,false,null,null,true,true,true,true,false,false,false,false,false,false,false,true,true,false,false,false,false,false,false,false,false,false,false,true,true,true,true,false,true,true,false,false,false,false,false,null,null,null,null,null,null,null,"CO",null,null,"Idaho"]
[null,{"$f":"\"Calculated Levelized Costs, \"&installYear","v":"Calculated Levelized Costs, 2040"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID",null,null,"Montana"]
[null,"Levelized Cost of Energy",null,"Capital","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P7,IF(F54=\"IOU\",'IOU pro forma'!$Q$7,IF(F54=\"POU\",'POU pro forma'!$Q$7,\"n/a\")))","v":73.046112971045162},null,null,25.793148243630316,37.219947755976939,41.644441059842983,78.970404595557085,4.2051073437920232,6.1513207004961235,1.5320064937924174,5.9761380550548404,76.3317222701248,119.08637611873566,111.69645738186708,61.096381724864415,46.725489482235218,14.440660298625508,32.250808000263632,25.186322909370041,26.235753030593791,26.235753030593791,27.285183151817545,48.275190348005729,89.859247297461195,146.02127685837445,165.39080126251233,97.290162070791624,216.90920097988678,81.34095200396311,143.54285821027574,36.801453531891752,44.218411317042722,134.15943963597348,45.473615720503986,91.484871811083465,51.564200475337948,49.502143287512297,81.402998336153587,null,null,null,null,null,null,null,"MT",null,null,"New Mexico"]
[null,"(by component)",null,"Interconnection","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P8,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"NM",null,null,"Nevada"]
[null,null,null,"Property Tax","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P9,IF(F54=\"IOU\",'IOU pro forma'!$Q$8,IF(F54=\"POU\",'POU pro forma'!$Q$8,\"n/a\")))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"NV",null,null,"Oregon"]
[null,null,null,"ITC","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P10,IF(F54=\"IOU\",'IOU pro forma'!$Q$10,IF(F54=\"POU\",'POU pro forma'!$Q$10,\"n/a\")))","v":0},null,null,-3.9120209234476908,0,0,0,0,0,-0.23377081807559402,-0.91190650152175901,0,0,0,-9.2664269362170941,-7.086808123858237,0,0,0,0,0,0,0,0,0,0,-14.267523507437968,-31.809558727102029,-11.928584762655477,-21.050443952901926,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"OR",null,null,"Texas"]
[null,null,null,"Fixed O&M","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P11,IF(F54=\"IOU\",'IOU pro forma'!$Q$11,IF(F54=\"POU\",'POU pro forma'!$Q$11,\"n/a\")))","v":13.318112633181135},null,null,3.8038895059811733,10.951285823798571,16.30752369893381,15.613586520255772,0.23626573787074467,1.1186459425716881,0.23626573787074456,1.1186459425716881,9.0656139810987266,17.899543378995418,15.22070015220698,6.1085384824218965,5.8907911317798618,3.0548973162241393,6.8075807129805019,2.2831050228310503,2.2831050228310503,2.2831050228310503,2.2831050228310503,7.5469926052766665,10.273972602739725,14.168759602348281,22.831050228310492,16.489091831557587,32.978183663115175,21.562658548959924,32.978183663115175,3.8051750380517495,15.220700152206998,18.041633628007979,2.5114155251141543,13.952308472856394,19.025875190258724,7.6103500761034901,13.318112633181109,null,null,null,null,null,null,null,"TX",null,null,"Utah"]
[null,null,null,"Warranty, Augmentation, Periodic Replacement","$/MWh",{"$f":"IF(F54=\"IPP\",SUM('IPP pro forma'!P12:P14),IF(F54=\"IOU\",'IOU pro forma'!$Q$9,IF(F54=\"POU\",'POU pro forma'!$Q$9,\"n/a\")))","v":0},null,null,0,0,0,0,0.66213641262264156,2.0239642028356055,0.24830115473349046,2.0239642028356055,0,0,0,0,0,1.168757901384142,7.574655349022775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"UT",null,null,"Washington"]
[null,null,null,"Variable O&M","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P15,IF(F54=\"IOU\",'IOU pro forma'!$Q$12,IF(F54=\"POU\",'POU pro forma'!$Q$12,\"n/a\")))","v":10.000000000000011},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4999999999999987,2.4999999999999987,2.4999999999999987,2.4999999999999987,2.4999999999999987,5.0000000000000009,5.0000000000000009,6.9999999999999982,0,0,0,0,0,4.9999999999999964,0,4.9999999999999947,0,0,4.9999999999999929,9.9999999999999858,null,null,null,null,null,null,null,"WA",null,null,"Wyoming"]
[null,null,null,"Fuel","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P16,IF(F54=\"IOU\",'IOU pro forma'!$Q$13,IF(F54=\"POU\",'POU pro forma'!$Q$13,\"n/a\")))","v":25.740000000000027},null,null,0,0,0,0,0,0,0,0,0,0,13.199999999999985,0,0,0,0,19.8,19.8,18.899999999999995,18.899999999999995,22.499999999999996,29.999999999999989,27.899999999999995,26.1,0,0,0,0,0,134.99999999999994,0,20.999999999999975,6.8249999999999904,6.8249999999999913,21.059999999999977,25.739999999999974,null,null,null,null,null,null,null,"WY"]
[null,null,null,"Carbon","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P17,IF(F54=\"IOU\",'IOU pro forma'!$Q$14,IF(F54=\"POU\",'POU pro forma'!$Q$14,\"n/a\")))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PTC","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P18,IF(F54=\"IOU\",'IOU pro forma'!$Q$15,IF(F54=\"POU\",'POU pro forma'!$Q$15,\"n/a\")))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","$/MWh",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!P19,IF(F54=\"IOU\",'IOU pro forma'!$Q$16,IF(F54=\"POU\",'POU pro forma'!$Q$16,\"n/a\")))","v":122.10422560422633},null,null,25.685016826163796,48.17123357977551,57.951964758776796,94.583991115812864,5.1035094942854089,9.2939308459034162,1.782802568321058,8.2068416989403747,85.397336251223521,136.98591949773106,140.11715753407404,57.938493271069206,45.529472490156849,18.664315516233788,46.633044062266904,49.769427932201083,50.818858053424833,49.918858053424835,50.968288174648592,80.822182953282407,135.13321990020091,193.09003646072273,221.32185149082287,99.511730394911268,218.07782591589995,90.975025790267551,155.47059792048898,40.60662856994351,199.43911146924967,152.20107326398147,73.985031245618131,112.26218028393984,77.41507566559666,83.172493363615757,130.46111096933464]
[null,"Levelized Fixed Cost",null,"Capital","$/kW-yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!Q7,IF(F54=\"IOU\",'IOU pro forma'!$R$7,IF(F54=\"POU\",'POU pro forma'!$R$7,\"n/a\")))","v":383.93036977581329},null,null,68.972646475101797,114.11635981982529,164.16238665790101,325.13694980082767,5.52551104974272,8.0828354004519074,2.0130565328432364,7.852645404342061,100.29988306294399,156.47949822001863,146.76914499977335,108.03315579335077,81.996574944124845,18.97502763239391,42.377561712346399,110.31609434304075,114.91259827400077,114.91259827400077,119.5091022049608,211.44533372426508,78.716700632575979,127.91463852793598,144.88234190596074,767.03563776612134,1710.112140525428,641.29206559924535,1131.6918941298143,193.42843976362261,348.61795482356479,372.78416162356791,199.17443685580744,721.26672935858221,406.53215654756445,260.18326511916462,427.85415925482323]
[null,"(by component)",null,"Interconnection","$/kW-yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!Q8,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Property Tax & Insurance","$/kW-yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!Q9,IF(F54=\"IOU\",'IOU pro forma'!$R$8,IF(F54=\"POU\",'POU pro forma'!$R$8,\"n/a\")))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC","$/kW-yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!Q10,IF(F54=\"IOU\",'IOU pro forma'!$R$10,IF(F54=\"POU\",'POU pro forma'!$R$10,\"n/a\")))","v":0},null,null,-10.461012110950518,0,0,0,0,0,-0.30717485495133062,-1.1982451429995915,0,0,0,-16.385280381352487,-12.436338278778299,0,0,0,0,0,0,0,0,0,0,-112.48515533264096,-250.78656100447247,-94.044962268775791,-165.96170012467883,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed O&M","$/kW-yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!Q11,IF(F54=\"IOU\",'IOU pro forma'!$R$11,IF(F54=\"POU\",'POU pro forma'!$R$11,\"n/a\")))","v":70.000000000000014},null,null,10.171861288440455,33.576642335766422,64.28425842119708,64.28425842119708,0.31045317956215851,1.4699007685391985,0.3104531795621584,1.4699007685391985,11.912216771163727,23.519999999999975,19.999999999999972,10.801371061759513,10.337498908402381,4.0141350735185171,8.9451610568563762,9.9999999999999964,9.9999999999999964,9.9999999999999964,9.9999999999999964,33.055827611111788,8.9999999999999964,12.411833411657089,19.999999999999986,130.00000000000006,260.00000000000011,170.00000000000009,260.00000000000011,19.99999999999995,119.99999999999997,50.131658902167274,10.999999999999996,109.99999999999986,149.9999999999998,39.999999999999943,69.999999999999901]
[null,null,null,"Warranty, Augmentation, Periodic Replacement","$/kW-yr",{"$f":"IF(F54=\"IPP\",SUM('IPP pro forma'!Q12:Q14),IF(F54=\"IOU\",'IOU pro forma'!$R$9,IF(F54=\"POU\",'POU pro forma'!$R$9,\"n/a\")))","v":0},null,null,0,0,0,0,0.87004724618615115,2.6594889625259861,0.32626771731980653,2.6594889625259861,0,0,0,0,0,1.535747882418762,9.9530971286159229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PTC","$/kW-yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!Q18,IF(F54=\"IOU\",'IOU pro forma'!$R$15,IF(F54=\"POU\",'POU pro forma'!$R$15,\"n/a\")))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","$/kW-yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!Q19,IF(F54=\"IOU\",'IOU pro forma'!$R$16,IF(F54=\"POU\",'POU pro forma'!$R$16,\"n/a\")))","v":453.93036977581329},null,null,68.683495652591731,147.69300215559173,228.44664507909809,389.42120822202475,6.7060114754910298,12.212225131517092,2.3426025747738706,10.783789992407653,112.21209983410772,179.99949822001861,166.76914499977332,102.4492464737578,79.897735573748932,24.524910588331188,61.2758198978187,120.31609434304075,124.91259827400077,124.91259827400077,129.50910220496078,244.50116133537688,87.716700632575979,140.32647193959306,164.88234190596074,784.55048243348051,1719.3255795209557,717.24710333046971,1225.7301940051357,213.42843976362255,468.61795482356479,422.91582052573517,210.17443685580744,831.2667293585821,556.53215654756423,300.18326511916456,497.85415925482312]
[null,"Project Finance Details",null,"Equity Share","%",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!H21,\"n/a\")","v":"n/a"},null,null,0.3500000000000002,0.3500000000000002,0.35,0.35,0.29999999999999971,0.29999999999999971,0.29999999999999971,0.29999999999999971,0.29999999999999971,"n/a","n/a",0.3500000000000002,0.3500000000000002,0.3500000000000002,0.3500000000000002,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.5,0.5,0.5,0.5,0.19999999999999996,0.4,0.3500000000000002,0.4,"n/a","n/a","n/a","n/a"]
[null,null,null,"Debt Share","%",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!H22,\"n/a\")","v":"n/a"},null,null,0.6499999999999998,0.6499999999999998,0.65,0.65,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,0.70000000000000029,"n/a","n/a",0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.5,0.5,0.5,0.5,0.8,0.6,0.6499999999999998,0.6,"n/a","n/a","n/a","n/a"]
[null,null,null,"Equity Return","%",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!H24,\"n/a\")","v":"n/a"},null,null,0.10740826847153714,0.10740826847153714,0.10740826847153717,0.10740826847153717,0.106673811082797,0.106673811082797,0.106673811082797,0.106673811082797,0.106673811082797,"n/a","n/a",0.10740826847153714,0.10740826847153714,0.11954185759141475,0.11954185759141475,0.10743118711559227,0.10743118711559227,0.10743118711559227,0.10743118711559227,0.10743118711559227,0.10743118711559227,0.10743118711559227,0.10743118711559227,0.20746327321726948,0.20746327321726948,0.20746327321726948,0.20746327321726948,3.905242440320645E-2,0.10743118711559227,0.10740826847153714,0.10743118711559227,"n/a","n/a","n/a","n/a"]
[null,null,null,"Debt Return","%",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!H23,\"n/a\")","v":"n/a"},null,null,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,"n/a","n/a",5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,"n/a","n/a","n/a","n/a"]
[null,null,null,"After-Tax WACC","%",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!H26,\"n/a\")","v":"n/a"},null,null,6.3185529488023778E-2,6.3185529488023778E-2,6.3185529488023778E-2,6.3185529488023778E-2,5.9563443118823743E-2,5.9563443118823743E-2,5.9563443118823743E-2,5.9563443118823743E-2,5.9563443118823743E-2,"n/a","n/a",6.3185529488023778E-2,6.3185529488023778E-2,6.7432285679980941E-2,6.7432285679980941E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,0.12341827931862379,0.12341827931862379,0.12341827931862379,0.12341827931862379,3.9309113216623767E-2,6.6596446098223766E-2,6.3185529488023778E-2,6.6596446098223766E-2,"n/a","n/a","n/a","n/a"]
[null,null,null,"Levelized Cost Escalation","%/yr",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!H28,\"n/a\")","v":"n/a"},null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,"n/a","n/a",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,"n/a","n/a","n/a","n/a"]
[null,null,null,"NPV Equity Return","$",{"$f":"IF(F54=\"IPP\",'IPP pro forma'!$Q$27,\"n/a\")","v":"n/a"},null,null,0,0,0,0,0,0,0,0,0,"n/a","n/a",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n/a","n/a","n/a","n/a"]
[null,null,null,"DSCR (>1.4 desired for IPP)",null,{"$f":"IF(F54=\"IPP\",'IPP pro forma'!C143,\"n/a\")","v":"n/a"},null,null,1.2550329437869538,1.6074565225265012,1.6347554168060454,1.6212397964386074,1.4861079603995142,1.4861079603995138,1.2186693378324773,1.2186693378324771,1.5133080297090946,"n/a","n/a",1.3470794340540546,1.2551388036825257,1.5113374724973241,1.5113374724973239,2.1694443984087441,2.1694443984087446,2.1694443984087446,2.1694443984087446,2.1694443984087437,2.1694443984087446,2.1694443984087441,2.1694443984087446,3.2484798625351283,3.2484798625351283,3.2484798625351283,3.2484798625351283,0.75789475854612276,1.8515441788417395,1.5876267156269879,2.1315000280897189,"n/a","n/a","n/a","n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing Lifetime",null,10,16,20,25,35,50]
[null,"Yearly Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Tenor",null,8,10,18,20,20,30]
[null,"Investment Tax Credit",null,null,2018,null,null,null,0.3,null,0.3,0.3,null,null,0.3,0.3,null,null,null,0.3,0.3,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,"WACC",2016,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"(%)",null,null,{"$f":"E109+1","v":2019},null,null,null,0.3,null,0.3,0.3,null,null,0.3,0.3,null,null,null,0.3,0.3,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ109+1","v":2017},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2020,null,null,null,0.3,null,0.3,0.3,null,null,0.3,0.3,null,null,null,0.3,0.3,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2021,null,null,null,0.3,null,0.24,0.24,null,null,0.3,0.3,null,null,null,0.3,0.3,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2022,null,null,null,0.3,null,0.18,0.18,null,null,0.3,0.3,null,null,null,0.3,0.3,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2023,null,null,null,0.3,null,0.12,0.12,null,null,0.3,0.3,null,null,null,0.3,0.3,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2024,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2025,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2026,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2027,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2028,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2029,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2030,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2031,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2032,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2033,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2034,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2035,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2036,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2037,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2038,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2039,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2040,null,null,null,0.1,null,null,null,null,null,0.1,0.1,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Production Tax Credit",null,null,2018,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"($/MWh)",null,null,{"$f":"E132+1","v":2019},null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,{"$f":"E133+1","v":2020},null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2021,null,null,null,null,18.399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2022,null,null,null,null,13.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2023,null,null,null,null,9.1999999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Cost",2016,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ144+1","v":2017},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Cost Reduction Trajectories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Active Capital Cost Multipliers",null,null,2018,{"$f":"IF(ISBLANK(G156),INDEX($I156:$AQ156,$C$11),G156)","v":1},null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E156,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},null,null,null,null,null,null,null,null,2028,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"(%)",null,null,{"$f":"E156+1","v":2019},0.99702644592348644,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96226415094339635},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98743992551994197},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97962470544796143},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98200509950776071},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91999999999999993},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91999999999999993},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94907431156001654},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94490358126721752},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92000000000000015},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99856043874807887},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99856043874807887},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99856043874807887},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99856043874807887},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99617972550209255},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99655340614160015},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99655340614160015},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99748743834109344},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99748743580362731},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99748743666758088},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99748743718592969},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99821330864626345},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95765061695019182},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99941027128445825},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99941027128445825},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99684669694907335},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E157,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99702644592348644},null,null,null,null,null,null,null,null,2029,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2020,0.99405289184697321,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90566037735849036},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97533691609278894},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95924941089592297},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96401019901552099},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84640000000000004},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84640000000000004},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84640000000000004},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84640000000000004},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90249999999999997},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84598995286022993},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.88429752066115708},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84640000000000015},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84640000000000015},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99712087749615796},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99712087749615796},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99712087749615796},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99712087749615796},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99235945100418532},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1.0006026779687955},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1.0006026779687955},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99497487668218709},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99497487160725373},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99497487333516155},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99497487437185905},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99072132279269365},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91530123390038376},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99882054256891628},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99882054256891628},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9936933938981467},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E158,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99405289184697321},null,null,null,null,null,null,null,null,2030,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2021,0.99107933777045931,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.85849056603773577},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9636909717185409},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93355882211291763},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94132912652009404},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77868800000000005},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77868799999999994},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77868800000000016},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77868799999999994},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.85737499999999989},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77627112944318388},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84573002754820936},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77868800000000016},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77868800000000016},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99384654957575402},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99384654957575402},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99384654957575402},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99384654957575402},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98591082316564826},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99723646316835535},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99723646316835535},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99246231502327997},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99246230741088093},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99246231000274199},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99246231155778875},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97738675040078393},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90377111051034542},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99823081385337431},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99823081385337431},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99054009084722006},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E159,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99107933777045931},null,null,null,null,null,null,null,null,2031,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2022,0.98590036443130935,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84879807932520401},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95250209239719774},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90757293920596993},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91864805402466698},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71639296000000008},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71639296000000008},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71639296000000019},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71639296000000008},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.81450624999999988},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.73785176910615768},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.81948495812035571},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71639296000000019},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.7163929600000003},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98977718838041917},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98977718838041917},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98977718838041917},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98977718838041917},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97856783085682741},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99299334991359334},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99299334991359334},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98994975336437341},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98994974321450824},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98994974667032232},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98994974874371844},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97288353376942971},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.89224098712030708},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99764108513783256},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99764108513783256},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98728524229453329},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E160,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98590036443130935},null,null,null,null,null,null,null,null,2032,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2023,0.982542280547818,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.83910559261267204},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94177027812875969},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.88158705629902201},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.89577953464911231},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65908152320000013},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65908152320000013},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65908152320000013},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65908152320000013},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77378093749999988},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.7141081846682612},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.79323988869250228},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65908152320000013},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65908152320000035},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98671553914315235},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98671553914315235},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98671553914315235},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98671553914315235},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97199211883758707},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98959812703900341},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98959812703900341},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98743719170546596},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98743717901813588},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98743718333790331},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98743718592964813},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97017757412986816},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.88071086373026874},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99355232705550922},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.99355232705550922},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9858545587383023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E161,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.982542280547818},null,null,null,null,null,null,null,null,2033,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2024,0.97745988325365207,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.82941310590014017},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93149552891322651},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.85501058514418915},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.87253612151330295},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.61148119096888898},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.61148119096888898},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.61148119096888909},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.61148119096888898},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.73939067361111099},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.69036460023036472},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.76699481926464874},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.61221350377244466},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.61221350377244466},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98113699783783093},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98113699783783093},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98113699783783093},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98113699783783093},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96271410305358107},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98352172338528754},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98352172338528754},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98492463004655961},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98492461482176286},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98492462000548375},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98492462311557782},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96576918169492765},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.86918074034023041},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98771946347344264},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98771946347344264},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9826945761655097},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E162,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97745988325365207},null,null,null,null,null,null,null,null,2034,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2025,0.97309534139375242,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.81972061918760819},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92167784475059833},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.82843411398935629},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84929270837749338},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.57207462532867182},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5720746253286717},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.57207462532867182},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5720746253286717},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71063659185956785},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.66662101579246824},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.7407497498367952},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.57412021909327027},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.57412021909327038},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97453063557032782},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97453063557032782},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97453063557032782},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97453063557032782},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95193116766282937},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97606605031667826},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97606605031667826},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98241206838765316},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98241205062539028},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98241205667306408},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98241206030150752},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96206965224360952},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.85765061695019185},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98261263358021955},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98261263358021955},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.98025519038405928},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E163,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97309534139375242},null,null,null,null,null,null,null,null,2035,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2026,0.96731902959197869,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.81002813247507632},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91231722564087514},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.80156234871058074},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.82586184836155629},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5396570632267137},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5396570632267137},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5396570632267137},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5396570632267137},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.68694870546424891},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.64287743135457176},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71450468040894166},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5435004740749626},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5435004740749626},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96692167039042243},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96692167039042243},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96692167039042243},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96692167039042243},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94029298286195395},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96768942561754856},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96768942561754856},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97989950672874582},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97989948642901759},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97989949334064497},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97989949748743699},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9569735329355209},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84612049356015351},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9760809366247245},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9760809366247245},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97639103342813027},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E164,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96731902959197869},null,null,null,null,null,null,null,null,2036,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2027,0.96364369407003003,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.80033564576254446},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90341367158405705},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.7746905834318053},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.80224354146549204},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5132738290245189},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.51327382902451879},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5132738290245189},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.51327382902451879},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.66786679697913087},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.61913384691667539},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.68825961098108823},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5193448974494087},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.5193448974494087},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96327886076509839},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96327886076509839},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96327886076509839},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96327886076509839},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93306244132849481},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9636579496611023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9636579496611023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97738694506983959},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97738692223264467},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97738693000822552},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97738693467336657},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95395559063557878},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.83459037017011528},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97166975144199652},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97166975144199652},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97464622686321989},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E165,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96364369407003003},null,null,null,null,null,null,null,null,2037,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2028,0.96029184146934154,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.79064315905001259},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.89496718258014363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.74722822990514448},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77862523456942756},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.49217257160906641},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.49217257160906636},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.49217257160906641},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.49217257160906636},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65302531260181684},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.59539026247877891},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.66201454155323458},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.50087930109565193},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.50087930109565193},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9593585806295587},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9593585806295587},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9593585806295587},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9593585806295587},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92537744108484232},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95922715074730669},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95922715074730669},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97487438341093213},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97487435803627198},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97487436667580607},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97487437185929648},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9512589980442554},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.82306024678007683},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96758333513325023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96758333513325023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97323253997866532},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E166,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96029184146934154},null,null,null,null,null,null,null,null,2038,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2029,0.95592881227482807,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.78095067233748072},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8869777586291353},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71976587637848366},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.75463203391310796},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47576681922209751},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47576681922209751},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47576681922209751},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47576681922209751},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.64214155739178647},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.57164667804088243},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63576947212538115},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.48752251973310123},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.48752251973310129},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95583941425453778},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95583941425453778},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95583941425453778},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95583941425453778},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91850077457243595},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95548212759988282},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95548212759988282},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97236182175202601},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97236179383989851},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9723618033433864},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97236180904522596},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94756146107165318},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8115301233900386},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96247731238855994},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96247731238855994},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.97079638537148982},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E167,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95592881227482807},null,null,null,null,null,null,null,null,2039,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2030,0.95129665903174543,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.7712581856249483},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8794453997310322},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.69230352285182317},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.73063883325678858},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46360833384197725},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46360833384197725},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46360833384197719},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46360833384197725},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63500665119854438},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.54790309360298584},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.60952440269752717},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47885545271562391},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47885545271562391},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95207407396984622},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95207407396984622},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95207407396984622},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95207407396984622},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91139535645863601},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95149611057632444},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95149611057632444},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96984926009311934},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9698492296435256},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96984924001096739},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96984924623115565},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94359707844381235},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.79999999999999993},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95710037730177266},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95710037730177266},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96808646854248759},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E168,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95129665903174543},null,null,null,null,null,null,null,null,2040,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2031,0.94751209382549939,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.76459299142818959},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.87237010588583386},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.68669293449691404},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.72539032061321873},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45536640790700872},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45536640790700872},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45536640790700877},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45536640790700872},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.53860768952998961},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.60378105772223867},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47459895980259614},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47459895980259609},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94909589124456351},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94909589124456351},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94909589124456351},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94909589124456351},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90502231732905969},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94828375073580629},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94828375073580629},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96733669843421222},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96733666544715313},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96733667667854806},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96733668341708534},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94047394026929931},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.79199999999999993},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95257600003964837},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95257600003964837},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96624040025692515},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E169,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94751209382549939},null,null,null,null,null,null,null,null,2041,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2032,0.9430333283049761,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.75792779723143078},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8657518770935404},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.68137764026594738},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.72032925484977639},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45081274382793862},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45081274382793868},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45081274382793862},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45081274382793868},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.52931228545699349},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.59803771274694995},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46985297020457018},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46985297020457018},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94526163415563502},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94526163415563502},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94526163415563502},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94526163415563502},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8977806726264147},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94418361673403539},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94418361673403539},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96482413677530587},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96482410125078044},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96482411334612839},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96482412060301503},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93666195788281048},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.78400000000000025},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9473529759789},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9473529759789},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96368740287164179},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E170,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9430333283049761},null,null,null,null,null,null,null,null,2042,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2033,0.9388742415017225,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.75126260303467196},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.85959071335415216},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.67576705191103814},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71508074220620643},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44630461638965924},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44630461638965924},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44630461638965924},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44630461638965924},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.52001688138399726},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.59229436777166122},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46515444050252441},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46515444050252447},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94171458326620427},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94171458326620427},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94171458326620427},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94171458326620427},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.89080011563276862},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94036315548080329},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94036315548080329},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96231157511639853},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96231153705440731},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96231155001370927},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96231155778894473},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93316758186834758},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.77600000000000002},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94245097955680746},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94245097955680746},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.96146155966391011},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E171,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9388742415017225},null,null,null,null,null,null,null,null,2043,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2034,0.93413940383423844,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.74459740883791303},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8538866146676688},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.67015646355612912},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.70964478268250908},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44184157022576259},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44184157022576265},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44184157022576265},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44184157022576265},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.51072147731100104},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.58655102279637272},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46050289609749917},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46050289609749923},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93828968975808658},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93828968975808658},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93828968975808658},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93828968975808658},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.88415936486918123},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93680725662117625},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93680725662117625},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95979901345749197},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95979897285803484},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95979898668128982},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95979899497487431},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92910112730181826},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.76800000000000024},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93697129728959438},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93697129728959438},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95864635658689534},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E172,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93413940383423844},null,null,null,null,null,null,null,null,2044,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2035,0.92963791063571644,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.73793221464115433},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84863958103409043},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.66425058107727719},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.70439627003893912},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43742315452350494},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43742315452350505},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.437423154523505},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43742315452350505},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.50142607323800481},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.580807677821084},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45589786713652419},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45589786713652419},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93522911079300897},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93522911079300897},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93522911079300897},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93522911079300897},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.87790576601027692},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93364181220371645},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93364181220371645},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95728645179858562},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95728640866166226},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95728642334887015},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95728643216080378},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92526651842105734},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.76000000000000012},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93172580722223841},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93172580722223841},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95606966460968212},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E173,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92963791063571644},null,null,null,null,null,null,null,null,2045,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2036,0.92601673987842892,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.7312670204443954},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.84384961245341694},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65834469859842537},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.69877286363511426},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43304892297826986},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43304892297826991},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43304892297826997},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43304892297826991},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.49213066916500864},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.57506433284579528},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45133888846515896},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45133888846515896},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9330178911679099},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9330178911679099},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9330178911679099},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9330178911679099},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8724343460262779},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93131644766344857},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.93131644766344857},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95477389013967839},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95477384446528968},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95477386001645059},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95477386934673347},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92230852090331061},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.75200000000000022},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92736198305919193},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92736198305919193},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9544000073302803},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E174,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92601673987842892},null,null,null,null,null,null,null,null,2046,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2037,0.9207615728947478,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.72460182624763658},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.83951670892564834},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.65243881611957366},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.69333690411141691},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.42871843374848717},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.42871843374848717},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.42871843374848728},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.42871843374848717},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.48283526509201241},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.56932098787050667},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44682549958050738},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44682549958050738},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9292408298260646},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9292408298260646},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9292408298260646},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9292408298260646},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.86552554568476781},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92744458364634474},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92744458364634474},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95226132848077183},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95226128026891599},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95226129668403137},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.95226130653266317},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91772308931877822},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.74400000000000022},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92136185320253916},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92136185320253916},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9510463020776454},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E175,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9207615728947478},null,null,null,null,null,null,null,null,2047,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2038,0.91632336467894371,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71793663205087788},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.83564087045078494},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.64623763951677915},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.68771349770759205},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.4244312494110023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.4244312494110023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.42443124941100241},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.4244312494110023},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.47353986101901618},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.56357764289521806},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44235724458470232},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.44235724458470232},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92594238379256633},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92594238379256633},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92594238379256633},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92594238379256633},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.85895003153165816},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92398022747339281},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92398022747339281},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94974876682186471},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94974871607254319},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94974873335161203},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94974874371859286},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91395128756642574},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.73600000000000021},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91617979752243872},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91617979752243872},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94853448798675477},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E176,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91632336467894371},null,null,null,null,null,null,null,null,2048,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2039,0.9117003808414984,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.71127143785411895},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.83222209702882632},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.64033175703792755},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.68209009130376719},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.4201869369168923},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.4201869369168923},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.42018693691689246},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.4201869369168923},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.46424445694601996},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.55783429791992933},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43793367213885526},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43793367213885531},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92251747920923177},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92251747920923177},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92251747920923177},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92251747920923177},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.85227841269692328},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92040195403257119},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.92040195403257119},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94723620516295803},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9472361518761705},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94723617001919247},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94723618090452255},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90999523152133366},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.72800000000000031},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91081328181286181},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91081328181286181},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9458311005475919},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E177,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9117003808414984},null,null,null,null,null,null,null,null,2049,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,2040,0.90716165323626963,null,null,{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.70460624365736024},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.82926038865977292},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63413058043513315},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.67627923801981482},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.41598506754772335},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.41598506754772341},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.41598506754772352},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.41598506754772341},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.63147883646966363},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.45494905287302345},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.55209095294464072},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.43355433541746674},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.4335543354174668},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91912328024596857},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91912328024596857},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91912328024596857},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91912328024596857},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.8456180246745012},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91684349224345962},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.91684349224345962},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94472364350405158},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.9447235876797978},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94472360668677291},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94472361809045224},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90612270183627119},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.72000000000000031},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":1},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90553089337564197},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90553089337564197},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.94321421117120274},{"$f":"OFFSET('Capex Trajectories'!$B$9,MATCH(Resource_Characteristics!$E178,'Capex Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$19),'Capex Trajectories'!$C$9:$YX$9,0))","v":0.90716165323626963},null,null,null,null,null,null,null,null,2050,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[]
[null,"Active FO&M Cost Multipliers",null,null,2018,{"$f":"IF(ISBLANK(G180),INDEX($I180:$AQ180,$C$11),G180)","v":1},null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E180,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,"(%)",null,null,{"$f":"E180+1","v":2019},1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95685096883537268},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99270072992700731},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99784327821711005},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99784327821711005},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.92},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.91999999999999993},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.92},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.91999999999999993},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.94907431156001654},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.94253808669727168},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.92},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.92},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E181,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2020,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.87908657428273873},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98540145985401473},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99568655643421999},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99568655643421999},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84640000000000004},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84640000000000004},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84639999999999993},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84640000000000004},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.90249999999999997},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84598995286022993},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.86932089246370803},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84640000000000015},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84640000000000026},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E182,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2021,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.81862986142410843},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97810218978102192},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99352983465133005},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99352983465133005},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77868800000000005},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77868799999999994},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77868800000000005},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77868799999999994},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.857375},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77627112944318377},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.82224922868825523},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77868800000000016},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77868800000000016},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97499999999999998},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E183,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2022,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.80978002967208873},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97080291970802934},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99137311286844021},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.99137311286844021},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.71639296000000008},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.71639296000000008},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.71639296000000019},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.71639296000000008},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.81450624999999988},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.7525275450052874},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.79738673426817208},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.71639296000000019},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.7163929600000003},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E184,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2023,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.80093019792006903},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96350364963503665},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98921639108555004},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98921639108555004},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65908152320000024},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65908152320000013},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65908152320000013},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65908152320000013},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77378093749999988},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.72878396056739103},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77252423984808893},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65908152320000013},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65908152320000024},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.92499999999999982},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E185,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2024,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.79208036616804933},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95620437956204396},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.9870596693026602},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.9870596693026602},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.61148119096888909},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.61148119096888898},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.61148119096888898},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.61148119096888898},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.73939067361111099},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.70504037612949444},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.74766174542800579},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.61221350377244466},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.61221350377244466},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.8999999999999998},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E186,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2025,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.78323053441602974},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.94890510948905127},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98490294751977026},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98490294751977026},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.57207462532867182},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5720746253286717},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5720746253286717},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5720746253286717},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.71063659185956785},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.68129679169159796},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.72279925100792253},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.57412021909327027},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.57412021909327038},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.87499999999999978},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E187,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2026,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77438070266400993},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.94160583941605847},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98274622573688009},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98274622573688009},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.53965706322671381},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5396570632267137},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5396570632267137},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5396570632267137},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.68694870546424891},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65755320725370148},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.69793675658783938},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.54350047407496249},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5435004740749626},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.84999999999999976},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E188,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2027,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.76553087091199024},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.93430656934306611},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98058950395399025},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.98058950395399025},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5132738290245189},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.51327382902451879},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.51327382902451879},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.51327382902451879},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.66786679697913087},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63380962281580511},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.67307426216775645},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5193448974494087},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5193448974494087},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.82499999999999962},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E189,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2028,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75668103915997054},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.9270072992700733},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97843278217110008},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97843278217110008},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.49217257160906641},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4921725716090663},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.49217257160906636},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4921725716090663},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.65302531260181673},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.61006603837790863},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.64821176774767331},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.50087930109565193},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.50087930109565193},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.7999999999999996},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E190,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2029,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.74783120740795084},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.91970802919708061},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97627606038821024},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97627606038821024},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47576681922209751},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47576681922209751},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47576681922209746},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47576681922209751},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.64214155739178647},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.58632245394001214},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.62334927332759016},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.48752251973310118},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.48752251973310134},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.77499999999999958},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E191,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2030,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.73898137565593069},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.91240875912408792},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.9741193386053203},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.9741193386053203},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46360833384197725},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46360833384197725},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46360833384197719},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46360833384197725},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63500665119854449},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.56257886950211555},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.59848677890750668},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47885545271562391},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47885545271562396},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E192,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2031,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.73289564667994067},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.90510948905109534},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97196261682243024},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.97196261682243024},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45536640790700872},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45536640790700872},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45536640790700872},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45536640790700872},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.55328346542911933},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.59304599000834746},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47459895980259614},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47459895980259609},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E193,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2032,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.72680991770395065},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.89781021897810254},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96980589503954029},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96980589503954029},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45081274382793868},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45081274382793862},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45081274382793862},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45081274382793862},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.54398806135612321},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.58760520110918835},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46985297020457012},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46985297020457018},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E194,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2033,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.72072418872796062},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.89051094890510984},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96764917325665034},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96764917325665034},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44630461638965924},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44630461638965929},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44630461638965924},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44630461638965929},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.53469265728312698},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.58216441221002913},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46515444050252441},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46515444050252452},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E195,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2034,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.7146384597519706},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.88321167883211715},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96549245147376028},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96549245147376028},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44184157022576259},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44184157022576265},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44184157022576265},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44184157022576265},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.52539725321013075},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.57672362331087013},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46050289609749917},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46050289609749928},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E196,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2035,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.70855273077598058},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.87591240875912446},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96333572969087033},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.96333572969087033},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.437423154523505},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43742315452350505},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.437423154523505},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43742315452350505},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.51610184913713464},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5712828344117109},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45589786713652419},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45589786713652419},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E197,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2036,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.70246700179999055},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.86861313868613199},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.9611790079079805},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.9611790079079805},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43304892297826986},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43304892297826997},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43304892297826997},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43304892297826997},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.5068064450641383},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.56584204551255168},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45133888846515896},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.45133888846515891},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E198,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2037,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.69638127282400053},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.8613138686131393},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95902228612509033},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95902228612509033},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.42871843374848717},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.42871843374848723},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.42871843374848723},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.42871843374848723},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.49751104099114218},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.56040125661339257},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44682549958050738},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44682549958050738},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E199,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2038,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.69029554384801051},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.8540145985401465},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95686556434220049},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95686556434220049},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4244312494110023},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4244312494110023},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.42443124941100241},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4244312494110023},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.48821563691814596},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.55496046771423335},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44235724458470232},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.44235724458470232},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E200,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2039,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.68420981487202048},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.8467153284671538},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95470884255931054},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95470884255931054},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4201869369168923},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4201869369168923},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.42018693691689241},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4201869369168923},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.47892023284514967},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.54951967881507424},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4379336721388552},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43793367213885531},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E201,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[null,null,null,null,2040,1,null,null,{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.67812408589603068},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.83941605839416111},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95255212077642037},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.95255212077642037},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.41598506754772341},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.41598506754772335},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.41598506754772352},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.41598506754772335},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.63147883646966363},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.46962482877215322},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.54407888991591524},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.43355433541746674},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.4335543354174668},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":0.75},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1},{"$f":"OFFSET('FO&M Trajectories'!$B$9,MATCH($E202,'FO&M Trajectories'!$B$10:$B$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'FO&M Trajectories'!$C$9:$AAN$9,0))","v":1}]
[]
[null,"Financing Cost Trajectories"]
[null,"Active WACC Assumptions",null,null,2018,{"$f":"IF(ISBLANK(G205),INDEX($I205:$AQ205,$C$11),G205)","v":9.3991886155600002E-2},null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.7011610770400002E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.7011610770400002E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.7011610770400002E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.7011610770400002E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.10892879591325716},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12050174846300001},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12050174846300001},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12050174846300001},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12050174846300001},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.7952436925999998E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.7583039341828576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3991886155600003E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3991886155600002E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E205,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3991886155600002E-2}]
[null,"(%)",null,null,{"$f":"E205+1","v":2019},8.903830209880001E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2530641399200013E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2530641399200013E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2530641399200013E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2530641399200013E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.906184211348576E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.115784471749},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.115784471749},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.115784471749},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.115784471749},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.2053623498000006E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1387784256342891E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9038302098800004E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.903830209880001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E206,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.903830209880001E-2}]
[null,null,null,null,2020,8.8368006938223359E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.179500281142337E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9109603636783368E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.179500281142337E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.179500281142337E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.1290782036783397E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11508150487482335},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11508150487482335},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11508150487482335},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11508150487482335},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.1514015191823355E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.8937859954280524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.836800693822336E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.8368006938223359E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E207,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.8368006938223359E-2}]
[null,null,null,null,2021,8.8883164994046526E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2319679701246531E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6945073818366535E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2319679701246531E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2319679701246531E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.650414396122369E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11560142234764653},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11560142234764653},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11560142234764653},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11560142234764653},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.2010135579646527E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.7748251129817961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8883164994046534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.8883164994046526E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E208,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.8883164994046526E-2}]
[null,null,null,null,2022,8.958826673306991E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0364311250509931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4976288991789921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0364311250509931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0364311250509931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.2211752534647103E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11632329455646992},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11632329455646992},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11632329455646992},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11632329455646992},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.2648155439469924E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.3164311250509909E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9588266733069918E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.958826673306991E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E209,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":8.958826673306991E-2}]
[null,null,null,null,2023,9.0089476288893106E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8162418677373104E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8162418677373104E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8162418677373104E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3744286288893152E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11681692827929313},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11681692827929313},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11681692827929313},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11681692827929313},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.3179668327293098E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.8562418677373097E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.00894762888931E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.0089476288893106E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E210,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.0089476288893106E-2}]
[null,null,null,null,2024,9.0394827760316265E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9915560081401996E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7538956369818354E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3202809474602032E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3202809474602032E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.0370882922210193E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11710457526511628},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11710457526511628},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11710457526511628},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11710457526511628},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.3555837741116271E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7251970617459134E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0394827760316273E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.0394827760316265E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E211,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.0394827760316265E-2}]
[null,null,null,null,2025,9.0834373150939673E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0275372120439666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9876085670082541E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6575397471776473E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2812794579511148E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2812794579511148E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0275372120439666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0275372120439666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9694096025643817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11754238551693967},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11754238551693967},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11754238551693967},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11754238551693967},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.4002323686939673E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5870610215677763E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0834373150939675E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.0834373150939673E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E212,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.0834373150939673E-2}]
[null,null,null,null,2026,9.149381600796283E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0372357510829512E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0051940797362847E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5894949244738404E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2702805150820032E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2702805150820032E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0372357510829512E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0372357510829512E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.9298877197779218E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11822256699076283},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11822256699076283},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11822256699076283},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11822256699076283},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.457881207676284E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4753309891781879E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1493816007962838E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.149381600796283E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E213,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.149381600796283E-2}]
[null,null,null,null,2027,9.2085914736985797E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0399997165085817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0159151797671534E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5154086985504234E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2497895594128725E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2497895594128725E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0399997165085817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0399997165085817E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8825991289816479E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11882958502458582},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11882958502458582},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11882958502458582},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11882958502458582},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.5111233586585799E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3614282879371528E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2085914736985798E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.2085914736985797E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E214,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.2085914736985797E-2}]
[null,null,null,null,2028,9.2634500356409188E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0382789208409199E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0221952697837769E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327628E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327628E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327642E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327642E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327642E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327642E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4382950424817439E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2229036927837831E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2229036927837831E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0382789208409199E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0382789208409199E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327642E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.8305993676327642E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11938963380040921},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11938963380040921},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11938963380040921},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11938963380040921},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.561396658040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2478027303647293E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.263450035640919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.2634500356409188E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E215,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.2634500356409188E-2}]
[null,null,null,null,2029,9.3058746113032359E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0247232261282375E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0166903294089517E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490594E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490594E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490622E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490622E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490622E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490622E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3547920034234484E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.1855738398746732E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.1855738398746732E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0247232261282375E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0247232261282375E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490622E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7701829216490622E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11980637935723237},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11980637935723237},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11980637935723237},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.11980637935723237},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.6068213136232367E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.12710417850919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.305874611303236E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3058746113032359E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E216,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3058746113032359E-2}]
[null,null,null,null,2030,9.3509958002471485E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0127853872471493E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0127853872471493E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7127853872471471E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7127853872471471E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7666450844228662E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7666450844228662E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7666450844228662E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7666450844228662E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2896331305471481E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2436570382985843E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.2436570382985843E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0127853872471493E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0127853872471493E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7666450844228662E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7666450844228662E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12027416626247148},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12027416626247148},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12027416626247148},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12027416626247148},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.6453124962471481E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0127853872471493E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3509958002471487E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3509958002471485E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E217,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3509958002471485E-2}]
[null,null,null,null,2031,9.3978233214710841E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0585221853710847E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0585221853710847E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6893379653710824E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6893379653710824E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7557944511434667E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7557944511434667E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7557944511434667E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7557944511434667E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.211361665564416E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3002272367225188E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3002272367225188E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0585221853710847E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0585221853710847E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7557944511434667E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7557944511434667E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12076425593671082},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12076425593671082},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12076425593671082},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12076425593671082},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.6834142326710825E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0585221853710847E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3978233214710842E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3978233214710841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E218,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.3978233214710841E-2}]
[null,null,null,null,2032,9.423438478214996E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0844114219749966E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0844114219749966E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6452022819749934E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6452022819749934E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7099444506507122E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7099444506507122E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7099444506507122E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7099444506507122E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1030834661549939E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3168054351464312E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3168054351464312E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0844114219749966E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0844114219749966E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7099444506507122E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7099444506507122E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12101492590694995},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12101492590694995},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12101492590694995},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12101492590694995},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.7112220282949943E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.0844114219749966E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4234384782149961E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.423438478214996E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E219,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.423438478214996E-2}]
[null,null,null,null,2033,9.4511875300789069E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1121387949589087E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1121387949589087E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6005999849589075E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6005999849589075E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6666503445446237E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6666503445446237E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6666503445446237E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6666503445446237E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.000819055518905E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3324816335703424E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3324816335703424E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1121387949589087E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1121387949589087E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6666503445446237E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6666503445446237E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12129285000318907},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12129285000318907},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12129285000318907},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12129285000318907},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.7387976491189065E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1121387949589087E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4511875300789071E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.4511875300789069E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E220,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.4511875300789069E-2}]
[null,null,null,null,2034,9.4942434433428174E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1543032677928197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1543032677928197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5727766377928182E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5727766377928182E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6595918325335346E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6595918325335346E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6595918325335346E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6595918325335346E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9385908330728154E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3805928319942538E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.3805928319942538E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1543032677928197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1543032677928197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6595918325335346E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6595918325335346E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12174123794442818},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12174123794442818},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12174123794442818},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12174123794442818},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.7747220389428175E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1543032677928197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4942434433428176E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.4942434433428174E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E221,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.4942434433428174E-2}]
[null,null,null,null,2035,9.5311916939267077E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1909901060567089E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1909901060567089E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5428080060567079E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5428080060567079E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6400159983924234E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6400159983924234E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6400159983924234E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6400159983924234E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8554749663667048E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.4245570304181441E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.4245570304181441E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1909901060567089E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1909901060567089E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6400159983924234E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6400159983924234E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12211594869666709},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12211594869666709},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12211594869666709},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12211594869666709},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.8095789909667076E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.1909901060567089E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5311916939267078E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.5311916939267077E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E222,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.5311916939267077E-2}]
[null,null,null,null,2036,9.5698938937106195E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2291772226206202E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2291772226206202E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5122858526206195E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5122858526206195E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6769481351163354E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6769481351163354E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6769481351163354E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6769481351163354E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8864450413906172E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.467451228842055E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.467451228842055E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2291772226206202E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2291772226206202E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6769481351163354E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6769481351163354E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.1225132723589062},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.1225132723589062},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.1225132723589062},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.1225132723589062},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.844160524990619E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2291772226206202E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5698938937106197E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.5698938937106195E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E223,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.5698938937106195E-2}]
[null,null,null,null,2037,9.5817905479745308E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2422119982045325E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2422119982045325E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4544714582045304E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4544714582045304E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6718768925602467E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6718768925602467E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6718768925602467E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6718768925602467E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.8861663578545283E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.4575874272659659E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.4575874272659659E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2422119982045325E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2422119982045325E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6718768925602467E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6718768925602467E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12260947647514531},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12260947647514531},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12260947647514531},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12260947647514531},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.8651621498145307E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2422119982045325E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.5817905479745309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.5817905479745308E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E224,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.5817905479745308E-2}]
[null,null,null,null,2038,9.6191743174784433E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2791188152984442E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2791188152984442E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4219126552984424E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.4219126552984424E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.716848838824159E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.716848838824159E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.716848838824159E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.716848838824159E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9371530519584409E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.4965446256898785E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.4965446256898785E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2791188152984442E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2791188152984442E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.716848838824159E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.716848838824159E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12299285321838445},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12299285321838445},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12299285321838445},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12299285321838445},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.898730300038443E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.2791188152984442E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6191743174784434E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.6191743174784433E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E225,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.6191743174784433E-2}]
[null,null,null,null,2039,9.6594973965423783E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3186168010823787E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3186168010823787E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3896637210823767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3896637210823767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7529859542380943E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7529859542380943E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7529859542380943E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7529859542380943E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9698710843623756E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.536100824113813E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.536100824113813E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3186168010823787E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3186168010823787E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7529859542380943E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7529859542380943E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341258587462377},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341258587462377},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341258587462377},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341258587462377},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.9324526328623773E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3186168010823787E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6594973965423784E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.6594973965423783E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E226,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.6594973965423783E-2}]
[null,null,null,null,2040,9.6596446098223765E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3185529488023778E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3185529488023778E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3185529488023778E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3185529488023778E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7432285679980941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7432285679980941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7432285679980941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7432285679980941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.9563443118823743E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.5301128241138132E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":7.5301128241138132E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3185529488023778E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3185529488023778E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7432285679980941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.7432285679980941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341827931862379},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341827931862379},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341827931862379},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.12341827931862379},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":3.9309113216623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.3185529488023778E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":6.6596446098223766E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.6596446098223765E-2},{"$f":"OFFSET('Financing Trajectories'!$C$77,MATCH(Resource_Characteristics!$E227,'Financing Trajectories'!$C$78:$C$110,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":9.6596446098223765E-2}]
[]
[null,"Active Cost of Debt Assumptions",null,null,2018,{"$f":"IF(ISBLANK(G229),INDEX($I229:$AQ229,$C$11),G229)","v":5.1107509999999995E-2},null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.08},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E229,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1107509999999995E-2}]
[null,"(%)",null,null,{"$f":"E229+1","v":2019},4.6800000000000001E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E230,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.6800000000000001E-2}]
[null,null,null,null,2020,4.7270264557823349E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E231,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7270264557823349E-2}]
[null,null,null,null,2021,4.7740529115646524E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E232,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.7740529115646524E-2}]
[null,null,null,null,2022,4.8210793673469921E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E233,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8210793673469921E-2}]
[null,null,null,null,2023,4.8681058231293095E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E234,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.8681058231293095E-2}]
[null,null,null,null,2024,4.915132278911627E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E235,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.915132278911627E-2}]
[null,null,null,null,2025,4.9621587346939666E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E236,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":4.9621587346939666E-2}]
[null,null,null,null,2026,5.0091851904762841E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E237,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0091851904762841E-2}]
[null,null,null,null,2027,5.0562116462585793E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E238,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.0562116462585793E-2}]
[null,null,null,null,2028,5.103238102040919E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E239,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.103238102040919E-2}]
[null,null,null,null,2029,5.1502645578232364E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E240,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1502645578232364E-2}]
[null,null,null,null,2030,5.1819647562471483E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E241,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.1819647562471483E-2}]
[null,null,null,null,2031,5.2136649546710823E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E242,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2136649546710823E-2}]
[null,null,null,null,2032,5.2453651530949941E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E243,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2453651530949941E-2}]
[null,null,null,null,2033,5.2770653515189059E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E244,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.2770653515189059E-2}]
[null,null,null,null,2034,5.3087655499428177E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E245,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3087655499428177E-2}]
[null,null,null,null,2035,5.3404657483667073E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E246,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3404657483667073E-2}]
[null,null,null,null,2036,5.3721659467906191E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E247,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.3721659467906191E-2}]
[null,null,null,null,2037,5.4038661452145309E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E248,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4038661452145309E-2}]
[null,null,null,null,2038,5.4355663436384427E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E249,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4355663436384427E-2}]
[null,null,null,null,2039,5.4672665420623767E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E250,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2}]
[null,null,null,null,2040,5.4672665420623767E-2,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2},{"$f":"OFFSET('Financing Trajectories'!$C$9,MATCH(Resource_Characteristics!$E251,'Financing Trajectories'!$C$10:$C$42,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":5.4672665420623767E-2}]
[]
[null,"Active Debt Fraction Assumptions",null,null,2018,{"$f":"IF(ISBLANK(G253),INDEX($I253:$AQ253,$C$11),G253)","v":0.6},null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E253,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,"(%)",null,null,{"$f":"E253+1","v":2019},0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E254,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2020,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.43999999999999995},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.43999999999999995},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.43999999999999995},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E255,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2021,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.48},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.48},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.48},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.2},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E256,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2022,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.43999999999999995},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.52},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.52},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.52},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.43999999999999995},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.43999999999999995},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.25},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.43999999999999995},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E257,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2023,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.48},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.48},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.48},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.3},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.48},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E258,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2024,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6071428571428571},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62857142857142845},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62857142857142845},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.35},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E259,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2025,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.60833333333333328},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.61428571428571421},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63214285714285701},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63214285714285701},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.60833333333333328},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.60833333333333328},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.39999999999999997},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.60833333333333328},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E260,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2026,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.61666666666666659},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62142857142857133},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63571428571428557},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63571428571428557},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.61666666666666659},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.61666666666666659},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.44999999999999996},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.61666666666666659},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E261,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2027,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62499999999999989},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62857142857142845},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63928571428571412},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63928571428571412},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62499999999999989},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62499999999999989},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.49999999999999994},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.62499999999999989},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E262,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2028,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63333333333333319},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63571428571428557},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.64285714285714268},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.64285714285714268},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63333333333333319},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63333333333333319},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.54999999999999993},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.63333333333333319},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E263,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2029,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6416666666666665},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.64285714285714268},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.64642857142857124},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.64642857142857124},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6416666666666665},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6416666666666665},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6416666666666665},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E264,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2030,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E265,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2031,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E266,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2032,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E267,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2033,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E268,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2034,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E269,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2035,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E270,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2036,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E271,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2037,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E272,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2038,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E273,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2039,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E274,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]
[null,null,null,null,2040,0.6,null,null,{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(I$16:I$17,I$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(J$16:J$17,J$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(K$16:K$17,K$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(L$16:L$17,L$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.65},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(M$16:M$17,M$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(N$16:N$17,N$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(O$16:O$17,O$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(P$16:P$17,P$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Q$16:Q$17,Q$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.70000000000000029},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(R$16:R$17,R$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(S$16:S$17,S$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(T$16:T$17,T$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(U$16:U$17,U$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(V$16:V$17,V$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(W$16:W$17,W$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(X$16:X$17,X$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Y$16:Y$17,Y$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(Z$16:Z$17,Z$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AA$16:AA$17,AA$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AB$16:AB$17,AB$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AC$16:AC$17,AC$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AD$16:AD$17,AD$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AE$16:AE$17,AE$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AF$16:AF$17,AF$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AG$16:AG$17,AG$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AH$16:AH$17,AH$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AI$16:AI$17,AI$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.5},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AJ$16:AJ$17,AJ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.8},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AK$16:AK$17,AK$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AL$16:AL$17,AL$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6499999999999998},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AM$16:AM$17,AM$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AN$16:AN$17,AN$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AO$16:AO$17,AO$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AP$16:AP$17,AP$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6},{"$f":"OFFSET('Financing Trajectories'!$C$43,MATCH(Resource_Characteristics!$E275,'Financing Trajectories'!$C$44:$C$76,0),MATCH(_xlfn.CONCAT(AQ$16:AQ$17,AQ$19),'Financing Trajectories'!$D$9:$AAY$9,0))","v":0.6}]

{"sheet":"IPP pro forma","index":3,"n_rows":195,"n_cols":43,"rows_kept":195,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"\"Levelized Cost Calculation - \"&resourceID&\", IPP Financing\"","v":"Levelized Cost Calculation - Coal - IGCC with CCS, IPP Financing"}]
[]
[null,"Resource Cost, Performance, and Financing"]
[]
[null,"System Cost",null,null,"Income Tax Assumptions",null,null,null,null,"Periodic Replacement",null,null,null,"Outputs",null,"$/MWh","$/kW-yr"]
[null,"System Size (MW)",{"$f":"Resource_Characteristics!F21","v":200},null,"Income Tax - Federal",null,null,{"$f":"Resource_Characteristics!K5","v":0.21},null,"Replacement Frequency",null,{"$f":"Resource_Characteristics!F51","v":0},null,"Capital",null,{"$f":"IF($C$17>0,-($C42+NPV($H$24,$D42:$AQ42))/$C$58/(1-$H$9),\"n/a\")","v":129.2900276224093},{"$f":"-($C42+NPV($H$24,$D42:$AQ42))/$C$59/(1-$H$9)","v":679.54838518338329}]
[null,"System Cost ($/kW)",{"$f":"Resource_Characteristics!F30","v":5977.1331860465289},null,"Income Tax - State",null,null,{"$f":"Resource_Characteristics!K6","v":0},null,null,null,null,null,"Interconnection Cost",null,0,0]
[null,"System Cost ($)",{"$f":"$C$8*$C$7*1000","v":1195426637.2093058},null,"Income Tax - Effective Tax Rate",null,null,{"$f":"H7+H8*(1-H7)","v":0.21},null,"Contract Year",null,"Repl. Cost",null,"Property Tax & Insurance",null,0,0]
[null,"Initial debt service reserve funding ($)",0,null,"Tax Credit - Federal PTC ($/MWh)",null,null,{"$f":"PTC","v":0},null,{"$f":"L7","v":0},null,{"$f":"IF(J10=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J10,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,"ITC",null,0,0]
[null,"Total System Cost ($)",{"$f":"C9+C10","v":1195426637.2093058},null,"Tax Credit - Federal PTC (Years)",null,null,{"$f":"Resource_Characteristics!F76","v":0},null,{"$f":"IF($L$7*2<$C$20,$L$7*2,0)","v":0},null,{"$f":"IF(J11=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J11,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,"Fixed O&M",null,13.318112633181126,70]
[null,null,null,null,"Tax Credit - Federal PTC Escalator",null,null,0.02,null,{"$f":"IF($L$7*3<$C$20,$L$7*3,0)","v":0},null,{"$f":"IF(J12=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J12,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,"Warranty",null,0,0]
[null,"Interconnection Cost ($/kW)",{"$f":"Resource_Characteristics!F32","v":0},null,"Tax Credit - Federal ITC (%)",null,null,{"$f":"ITC","v":0},null,0,null,{"$f":"IF(J13=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J13,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,"Augmentation",null,0,0]
[null,"Interconnection Cost ($)",{"$f":"C13*$C$7*1000","v":0},null,"Tax Credit - Federal ITC - % of Capital Cost Eligibile",null,null,{"$f":"Resource_Characteristics!F74","v":0},null,0,null,{"$f":"IF(J14=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J14,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,"Periodic Replacement",null,0,0]
[null,null,null,null,"Tax Depreciation Basis Reduction - % of ITC",null,null,0.5,null,null,null,null,null,"Variable O&M",null,10.000000000000005]
[null,"Performance Inputs",null,null,"MACRS Term",null,null,{"$f":"Resource_Characteristics!F77","v":20},null,null,null,null,null,"Fuel",null,25.740000000000006]
[null,"Capacity Factor (AC)",{"$f":"Resource_Characteristics!$F$23","v":0.6},null,"Bonus Depreciation",null,null,{"$f":"Resource_Characteristics!F78","v":false},null,null,null,null,null,"Carbon",null,0]
[null,"Annual Output for Year 1 (kWh)",{"$f":"8760*C17*C7","v":1051200},null,"Bonus Depreciation Amount",null,null,{"$f":"MAX(MIN(2027-yearID,5)*20%,0%)","v":0},null,null,null,null,null,"PTC",null,0,{"$f":"-($C53+NPV($H$24,$D53:$AQ53))/$C$59/(1-$H$9)","v":0}]
[null,"Degradation Factor",{"$f":"Resource_Characteristics!F24","v":0},null,null,null,null,null,null,null,null,null,null,"Total",null,178.34814025559047,{"$f":"SUM(Q7:Q18)","v":749.54838518338329}]
[null,"System Economic Life (=PPA Term)",{"$f":"Resource_Characteristics!F55","v":35},null,"Financing"]
[null,null,null,null,"Equity Share",null,null,{"$f":"1-H22","v":0.4}]
[null,"Ongoing Costs",null,null,"% Financed w/ debt",null,null,{"$f":"Resource_Characteristics!F59","v":0.6}]
[null,"Fixed O&M Costs ($/kW-yr)",{"$f":"Resource_Characteristics!F35","v":70},null,"Cost of Debt",null,null,{"$f":"Resource_Characteristics!F58","v":5.4672665420623767E-2}]
[null,"Fixed O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F36","v":0.02},null,"Cost of Equity",null,null,{"$f":"(H26-H23*(1-H21)*(1-H9))/H21","v":0.17670400672212025}]
[null,"Variable O&M Costs ($/MWh)",{"$f":"Resource_Characteristics!F37","v":10},null,"Debt period in years",null,null,{"$f":"Resource_Characteristics!F56","v":20}]
[null,"Variable O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F38","v":0.02},null,"WACC",null,null,{"$f":"Resource_Characteristics!F57","v":9.6596446098223765E-2}]
[null,"Fuel Costs ($/MMbtu)",{"$f":"Resource_Characteristics!F40","v":2.34},null,"Interest Rate on DSRF",null,null,{"$f":"H23/2","v":2.7336332710311884E-2}]
[null,"Fuel Escalator (%/yr)",{"$f":"Resource_Characteristics!F41","v":0.02},null,"PPA Escalation Rate",null,null,{"$f":"Resource_Characteristics!F60","v":0.02}]
[null,"Heat Rate (Btu/kWh)",{"$f":"Resource_Characteristics!F42","v":11000},null,"Variable Cost Pass Through",null,null,{"$f":"Resource_Characteristics!$F$61","v":true}]
[null,"CO2 Allowance Price ($/ton)",{"$f":"Resource_Characteristics!F43","v":0},null,"Equity Amount",null,null,{"$f":"H21*SUM(C11,C14)","v":478170654.88372231}]
[null,"CO2 Allowance Price Escalation (%/yr)",{"$f":"Resource_Characteristics!F44","v":0},null,"Debt Amount",null,null,{"$f":"H22*SUM(C11,C14)","v":717255982.32558346}]
[null,"CO2 Emission Rate by Fuel (lb/MMBtu) ",{"$f":"Resource_Characteristics!F45","v":0}]
[null,"Property Tax (%)",{"$f":"Resource_Characteristics!F49","v":0}]
[null,"Insurance (%)",{"$f":"Resource_Characteristics!F50","v":0}]
[null,"Warranty (%)",{"$f":"Resource_Characteristics!F46","v":0}]
[null,"Warranty Start Year",{"$f":"Resource_Characteristics!F47","v":0}]
[null,"Augmentation (%)",{"$f":"Resource_Characteristics!F48","v":0}]
[]
[null,"IPP Pro Forma"]
[]
[null,"Levelization of Cost by Category",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Capital Costs",{"$f":"-$C$11*$H21","v":-478170654.88372231},{"$f":"IF(D$41<=$H$25,PMT($H$23,$H$25,($C$11)*(1-$H$21)),0)-(IF(D$41<=$H$25,IPMT($H$23,D$41,$H$25,($C$11)*(1-$H$21)),0)-D$172*$C$11)*$H$9","v":-42207618.517221466},-33736054.721047558,-35346646.438777678,-36865467.349056654,-38308326.974424541,-39676013.310305648,-40981909.413625151,-42226891.798825137,-42721526.018740118,-43086854.84728393,-43466999.134725735,-43873084.96551989,-44296214.549159639,-44747635.796868764,-45218579.405504167,-45720428.798399962,-46244557.593331613,-46802499.948419347,-47385788.457297318,-48006124.945578344,5600693.3379893182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interconnection Cost",{"$f":"-$C$14*$H21","v":0},{"$f":"IF(D$41<=$H$25,PMT($H$23,$H$25,($C$14)*(1-$H$21)),0)-(IF(D$41<=$H$25,IPMT($H$23,D$41,$H$25,($C$14)*(1-$H$21)),0)-D$172*$C$14)*$H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Tax & Insurance",null,{"$f":"+SUM(D81:D82)*(1-$H$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,{"$f":"(IF(D65=1,1,0)-D172*$H$15*$H$7)*$H$14*$C$9*$H$13","v":0},{"$f":"(IF(E65=1,1,0)-E172*$H$15*$H$7)*$H$14*$C$9*$H$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Operations & Maintenance",null,{"$f":"D74*(1-$H$9)","v":-11281200},-11506824,-11736960.479999999,-11971699.6896,-12211133.683391999,-12455356.35705984,-12704463.484201036,-12958552.753885057,-13217723.808962759,-13482078.285142014,-13751719.850844853,-14026754.24786175,-14307289.332818985,-14593435.119475368,-14885303.821864871,-15183009.898302171,-15486670.096268214,-15796403.498193577,-16112331.568157448,-16434578.199520597,-16763269.76351101,-17098535.15878123,-17440505.861956853,-17789315.97919599,-18145102.298779909,-18508004.344755508,-18878164.431650616,-19255727.720283631,-19640842.274689302,-20033659.120183092,-20434332.302586745,-20843018.948638484,-21259879.327611256,-21685076.914163481,-22118778.452446751,0,0,0,0,0]
[null,"Warranty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Augmentation",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Replacement",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Operations & Maintenance",null,-8470569.5999999996,{"$f":"E78*(1-$H$9)","v":-8639980.9920000006},-8812780.6118400004,-8989036.2240768,-9168816.948558338,-9352193.2875295039,-9539237.1532800924,-9730021.8963456936,-9924622.3342726082,-10123114.78095806,-10325577.07657722,-10532088.618108766,-10742730.390470941,-10957584.998280361,-11176736.698245965,-11400271.432210887,-11628276.860855106,-11860842.398072205,-12098059.24603365,-12340020.430954324,-12586820.839573409,-12838557.256364878,-13095328.401492175,-13357234.969522018,-13624379.668912459,-13896867.262290707,-14174804.607536519,-14458300.699687254,-14747466.713680997,-15042416.047954617,-15343264.368913705,-15650129.656291984,-15963132.249417825,-16282394.894406181,-16608042.792294301,0,0,0,0,0]
[null,"Fuel",null,{"$f":"(D79)*(1-$H$9)","v":-21803246.150399998},{"$f":"(E79)*(1-$H$9)","v":-22239311.073408},{"$f":"(F79)*(1-$H$9)","v":-22684097.294876158},-23137779.240773685,-23600534.825589154,-24072545.52210094,-24553996.432542957,-25045076.361193817,-25545977.888417695,-26056897.446186047,-26578035.395109765,-27109596.103011958,-27651788.025072206,-28204823.785573639,-28768920.261285111,-29344298.66651082,-29931184.639841035,-30529808.332637854,-31140404.499290608,-31763212.589276429,-32398476.84106195,-33046446.377883192,-33707375.305440851,-34381522.811549678,-35069153.267780662,-35770536.333136275,-36485947.059799001,-37215666.000994995,-37959979.321014881,-38719178.907435179,-39493562.485583872,-40283433.735295564,-41089102.410001479,-41910884.458201513,-42749102.147365533,0,0,0,0,0]
[null,"Carbon Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Tax Credit",null,{"$f":"IF(D65<=$H$11,$H$10*(1+$H$12)^(D104)*D67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C42:C53)","v":-478170654.88372231},-83762634.267621458,-76122170.786455557,-78580484.825493842,-80963982.503507137,-83288812.43196404,-85556108.476995945,-87779606.483649239,-89960542.810249701,-91409850.050393179,-92748945.359570056,-94122331.457257569,-95541523.934502363,-96998022.29752177,-98503479.700198144,-100049540.18690012,-101648008.79542385,-103290689.19029596,-104989554.17732298,-106736583.77077901,-108543936.16532969,-56147874.10615705,-62983538.793029301,-64243209.568889879,-65528073.76026769,-66838635.235473029,-68175407.940182492,-69538916.098986134,-70929694.42096588,-72348288.30938518,-73795254.075572878,-75271159.157084316,-76776582.340226024,-78312113.987030566,-79878356.266771168,-81475923.392106593,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"SUM(C42:C49)","v":-478170654.88372231},{"$f":"SUM(D42:D49)","v":-53488818.517221466},-45242878.721047558,-47083606.918777674,-48837167.038656652,-50519460.657816544,-52131369.667365491,-53686372.897826187,-55185444.55271019,-55939249.82770288,-56568933.132425942,{"$f":"SUM(N42:N49)","v":-57218718.985570587},-57899839.213381641,-58603503.881978624,-59341070.916344136,-60103883.22736904,-60903438.696702138,-61731227.689599827,-62598903.446612924,-63498120.025454767,-64440703.14509894,-11162576.42552169,-17098535.15878123,-17440505.861956853,-17789315.97919599,-18145102.298779909,-18508004.344755508,-18878164.431650616,-19255727.720283631,-19640842.274689302,-20033659.120183092,-20434332.302586745,-20843018.948638484,-21259879.327611256,-21685076.914163481,-22118778.452446751,0,0,0,0,0]
[]
[null,"Discount Rate",{"$f":"(1+H24)/(1+H28)-1","v":0.15363137913933356}]
[null,"NPV Energy",{"$f":"NPV($C$57,$D67:$AQ67)+$C67","v":6796341.5238037696}]
[null,"NPV Capacity",{"$f":"-PV(C57,$C$20,$C$7)*1000","v":1293063.455822635}]
[null,"Levelized All-In Costs ($/MWh)",{"$f":"-(C54+NPV(H24,D54:AQ54))/C58/(1-$H$9)","v":178.34814025559047}]
[null,"Levelized Fixed Costs ($/MWh)",{"$f":"-(C55+NPV(H24,D55:AQ55))/C58/(1-$H$9)","v":142.60814025559043}]
[null,"Variable Cost Pass Through",null,{"$f":"IF(D$67>0,-SUM(D$50:D$53)/D$67,0)/(1-$H$9)","v":36.454799999999999},37.183895999999997,37.92757392,38.686125398400002,39.459847906367997,40.24904486449536,41.054025761785269,41.875106277020961,42.712608402561386,43.566860570612619,44.438197782024865,45.326961737665357,46.233500972418675,47.158170991867038,48.101334411704372,49.063361099938476,50.044628321937239,51.045520888375982,52.066431306143492,53.107759932266383,54.169915130911704,55.253313433529932,56.358379702200523,57.485547296244548,58.635258242169421,59.807963407012821,61.004122675153063,62.224205128656159,63.468689231229256,64.738063015853854,66.032824276170899,67.353480761694343,68.700550376928234,70.074561384466804,71.476052612156124,0,0,0,0,0]
[]
[]
[null,"Cash Flow",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,"Energy Production (MWh)",null,{"$f":"IF($C$20>=D65,C18,0)","v":1051200},{"$f":"IF($C$20>=E65,D67*(1-$C$19),0)","v":1051200},1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,0,0,0,0,0]
[null,"Capacity (MW)",null,{"$f":"IF($C$20>=D65,C7,0)","v":200},{"$f":"IF($C$20>=E65,D68,0)","v":200},{"$f":"IF($C$20>=F65,E68,0)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,0,0,0,0,0]
[]
[null,"Cost of Generation ($/MWh)",null,{"$f":"IF(D$65<=$C$20,IF($H$29,$C$61*(1+$H$28)^D$65+D$62,$C$60*(1+$H$28)^D$65),0)","v":181.91510306070225},185.55340512191628,189.26447322435462,193.0497626888417,196.91075794261855,200.8489731014709,204.86595256350029,208.96327161477029,213.14253704706573,217.40538778800703,221.75349554376714,226.18856545464251,230.71233676373538,235.3265834990101,240.03311516899021,244.83377747237009,249.73045302181748,254.72506208225383,259.81956332389888,265.01595459037691,270.31627368218437,275.72259915582811,281.23705113894459,286.86179216172354,292.59902800495797,298.45100856505718,304.42002873635823,310.50842931108554,316.71859789730718,323.05296985525337,329.51402925235834,336.10430983740559,342.82639603415367,349.68292395483672,356.6765824339335,0,0,0,0,0]
[null,"Operating Revenue ",null,{"$f":"D67*D70","v":191229156.33741021},{"$f":"E67*E70","v":195053739.46415839},{"$f":"F67*F70","v":198954814.25344157},202933910.53851038,206992588.7492806,211132440.52426621,215355089.33475149,219662191.12144652,224055434.94387549,228536543.64275301,233107274.51560801,237769420.0059202,242524808.40603864,247375304.57415941,252322810.6656425,257369266.87895542,262516652.21653453,267766985.26086521,273122324.96608251,278584771.46540421,284156466.89471221,289839596.23260653,295636388.15725857,301549115.92040378,307580098.23881179,313731700.20358813,320006334.20765978,326406460.8918131,332934590.1096493,339593281.91184235,346385147.55007911,353312850.50108075,360379107.51110232,367586689.66132438,374938423.45455092,0,0,0,0,0]
[null,"Total Revenue",null,{"$f":"D71","v":191229156.33741021},{"$f":"E71","v":195053739.46415839},{"$f":"F71","v":198954814.25344157},202933910.53851038,206992588.7492806,211132440.52426621,215355089.33475149,219662191.12144652,224055434.94387549,228536543.64275301,233107274.51560801,237769420.0059202,242524808.40603864,247375304.57415941,252322810.6656425,257369266.87895542,262516652.21653453,267766985.26086521,273122324.96608251,278584771.46540421,284156466.89471221,289839596.23260653,295636388.15725857,301549115.92040378,307580098.23881179,313731700.20358813,320006334.20765978,326406460.8918131,332934590.1096493,339593281.91184235,346385147.55007911,353312850.50108075,360379107.51110232,367586689.66132438,374938423.45455092,0,0,0,0,0]
[]
[null,"Fixed O&M Costs",null,{"$f":"IF($C$20>=D65,-$C$7*$C$23*1000)*(1+$C$24)^(D65)","v":-14280000},-14565600,-14856911.999999998,-15154050.24,-15457131.2448,-15766273.869696001,-16081599.347089918,-16403231.334031718,-16731295.960712351,-17065921.8799266,-17407240.31752513,-17755385.123875633,-18110492.826353144,-18472702.682880212,-18842156.73653781,-19218999.87126857,-19603379.86869394,-19995447.466067817,-20395356.415389173,-20803263.543696959,-21219328.814570896,-21643715.390862316,-22076589.698679559,-22518121.49265315,-22968483.922506213,-23427853.600956339,-23896410.672975462,-24374338.886434976,-24861825.664163671,-25359062.17744695,-25866243.42099588,-26383568.289415803,-26911239.655204121,-27449464.448308203,-27998453.737274367,0,0,0,0,0]
[null,"Warranty",null,{"$f":"-IF(AND($C$20>=D65,D65>$C$36),$C$9*$C$35)*(1+$C$24)^(D65)","v":0},{"$f":"-IF(AND($C$20>=E65,E65>$C$36),$C$9*$C$35)*(1+$C$24)^(E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Augmentation",null,{"$f":"-IF($C$20>=D65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+D65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(D65),0)","v":0},{"$f":"-IF($C$20>=E65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+E65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(E65),0)","v":0},{"$f":"-IF($C$20>=F65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+F65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(F65),0)","v":0},{"$f":"-IF($C$20>=G65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+G65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(G65),0)","v":0},{"$f":"-IF($C$20>=H65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+H65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(H65),0)","v":0},{"$f":"-IF($C$20>=I65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+I65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(I65),0)","v":0},{"$f":"-IF($C$20>=J65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+J65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(J65),0)","v":0},{"$f":"-IF($C$20>=K65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+K65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(K65),0)","v":0},{"$f":"-IF($C$20>=L65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+L65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(L65),0)","v":0},{"$f":"-IF($C$20>=M65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+M65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(M65),0)","v":0},{"$f":"-IF($C$20>=N65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+N65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(N65),0)","v":0},{"$f":"-IF($C$20>=O65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+O65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(O65),0)","v":0},{"$f":"-IF($C$20>=P65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+P65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(P65),0)","v":0},{"$f":"-IF($C$20>=Q65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Q65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(Q65),0)","v":0},{"$f":"-IF($C$20>=R65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+R65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(R65),0)","v":0},{"$f":"-IF($C$20>=S65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+S65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(S65),0)","v":0},{"$f":"-IF($C$20>=T65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+T65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(T65),0)","v":0},{"$f":"-IF($C$20>=U65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+U65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(U65),0)","v":0},{"$f":"-IF($C$20>=V65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+V65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(V65),0)","v":0},{"$f":"-IF($C$20>=W65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+W65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(W65),0)","v":0},{"$f":"-IF($C$20>=X65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+X65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(X65),0)","v":0},{"$f":"-IF($C$20>=Y65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Y65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(Y65),0)","v":0},{"$f":"-IF($C$20>=Z65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Z65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(Z65),0)","v":0},{"$f":"-IF($C$20>=AA65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AA65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AA65),0)","v":0},{"$f":"-IF($C$20>=AB65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AB65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AB65),0)","v":0},{"$f":"-IF($C$20>=AC65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AC65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AC65),0)","v":0},{"$f":"-IF($C$20>=AD65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AD65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AD65),0)","v":0},{"$f":"-IF($C$20>=AE65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AE65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AE65),0)","v":0},{"$f":"-IF($C$20>=AF65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AF65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AF65),0)","v":0},{"$f":"-IF($C$20>=AG65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AG65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AG65),0)","v":0},{"$f":"-IF($C$20>=AH65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AH65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AH65),0)","v":0},{"$f":"-IF($C$20>=AI65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AI65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AI65),0)","v":0},{"$f":"-IF($C$20>=AJ65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AJ65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AJ65),0)","v":0},{"$f":"-IF($C$20>=AK65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AK65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AK65),0)","v":0},{"$f":"-IF($C$20>=AL65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AL65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AL65),0)","v":0},{"$f":"-IF($C$20>=AM65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AM65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AM65),0)","v":0},{"$f":"-IF($C$20>=AN65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AN65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AN65),0)","v":0},{"$f":"-IF($C$20>=AO65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AO65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AO65),0)","v":0},{"$f":"-IF($C$20>=AP65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AP65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AP65),0)","v":0},{"$f":"-IF($C$20>=AQ65,$C$9*$C$37*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AQ65,2040-2017),Resource_Characteristics!$C$11)*(1+$C$24)^(AQ65),0)","v":0}]
[null,"Periodic Replacement",null,{"$f":"-D195","v":0},{"$f":"-E195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M Cost",null,{"$f":"IF($C$20>=D65,-D67*$C$25)*(1+$C$26)^(D65)","v":-10722240},-10936684.800000001,-11155418.495999999,-11378526.86592,-11606097.403238401,-11838219.35130317,-12074983.73832923,-12316483.413095815,-12562813.081357732,-12814069.342984887,-13070350.729844581,-13331757.744441476,-13598392.899330305,-13870360.757316912,-14147767.972463246,-14430723.331912514,-14719337.798550766,-15013724.554521779,-15313999.045612214,-15620279.02652446,-15932684.607054947,-16251338.299196048,-16576365.065179966,-16907892.366483565,-17246050.213813238,-17590971.218089502,-17942790.64245129,-18301646.45530032,-18667679.384406324,-19041032.97209445,-19421853.631536335,-19810290.704167068,-20206496.51825041,-20610626.448615417,-21022838.977587722,0,0,0,0,0]
[null,"Fuel Costs",null,{"$f":"-$C$27*(1+$C$28)^(D65)*$C$29*(1+$C$19)^(D65)/1000*D67","v":-27599045.759999998},{"$f":"-$C$27*(1+$C$28)^(E65)*$C$29*(1+$C$19)^(E65)/1000*E67","v":-28151026.6752},-28714047.208703998,-29288328.15287808,-29874094.715935636,-30471576.610254355,-31081008.142459437,-31702628.305308629,-32336680.871414803,-32983414.488843098,-33643082.778619952,-34315944.434192352,-35002263.322876208,-35702308.589333721,-36416354.761120394,-37144681.856342807,-37887575.493469663,-38645327.003339052,-39418233.543405831,-40206598.214273959,-41010730.17855943,-41830944.782130621,-42667563.67777323,-43520914.951328702,-44391333.250355266,-45279159.915362373,-46184743.113669619,-47108437.975943029,-48050606.735461868,-49011618.870171115,-49991851.247574523,-50991688.272526026,-52011522.037976556,-53051752.478736088,-54112787.528310798,0,0,0,0,0]
[null,"CO2 Abatement Costs",null,{"$f":"-IF($C$20>=D65,$C$32*(1+$C$31)^(D65)/2000*$C$29*(1+$C$19)^(D65)/1000*$C$30*D67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Tax",null,{"$f":"-$C$33*$C$9*MAX((1-(D$65-1)/$C$20),0)","v":0},{"$f":"-$C$33*$C$9*MAX((1-(E$65-1)/$C$20),0)","v":0},{"$f":"-$C$33*$C$9*MAX((1-(F$65-1)/$C$20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,{"$f":"IF($C$20>=D65,-$C$34*$C$9*(1+$C$24)^(D65),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Costs",null,{"$f":"SUM(D74:D82)","v":-52601285.759999998},-53653311.475199997,-54726377.704704002,-55820905.258798078,-56937323.363974035,-58076069.831253529,-59237591.227878585,-60422343.052436158,-61630789.913484886,-62863405.711754583,-64120673.825989664,-65403087.302509457,-66711149.048559658,-68045372.029530853,-69406279.470121443,-70794405.059523895,-72210293.160714358,-73654499.023928642,-75127589.004407227,-76630140.784495384,-78162743.600185275,-79725998.472188979,-81320518.441632748,-82946928.810465425,-84605867.386674717,-86297984.734408215,-88023944.429096371,-89784423.317678332,-91580111.784031868,-93411714.019712508,-95279948.300106734,-97185547.2661089,-99129258.211431086,-101111843.3756597,-103134080.24317288,0,0,0,0,0]
[]
[null,"Operating Profit",null,{"$f":"D72+D83","v":138627870.57741022},{"$f":"E72+E83","v":141400427.98895839},144228436.54873759,147113005.27971232,150055265.38530657,153056370.69301268,156117498.10687292,159239848.06901038,162424645.03039062,165673137.93099841,168986600.68961835,172366332.70341074,175813659.35747898,179329932.54462856,182916531.19552106,186574861.81943154,190306359.05582017,194112486.23693657,197994735.96167529,201954630.68090883,205993723.29452693,210113597.76041755,214315869.71562582,218602187.10993835,222974230.85213709,227433715.46917993,231982389.77856341,236622037.57413477,241354478.32561743,246181567.89212984,251105199.24997237,256127303.23497185,261249849.29967123,266474846.28566468,271804343.21137804,0,0,0,0,0]
[]
[null,"Interest Expense",null,{"$f":"IF(AND(D$65>0,$H$25>=D$65),IPMT($H$23,D$65,$H$25,$H$31),0)","v":-39214296.342627458},-38085726.27961719,-36895454.283148192,-35640106.944056727,-34316126.419908449,-32919760.351539981,-31447051.228310898,-29893825.171925601,-28255680.107036967,-26527973.285105225,-24705808.126153078,-22784020.341124427,-20757163.295515459,-18619492.572796483,-16364949.693874823,-13987144.946457433,-11479339.275648918,-8834425.1844603494,-6044906.590097934,-3102877.578941334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan Repayment Expense (Principal)",null,{"$f":"IF(AND(D$65>0,$H$25>=D$65),PPMT($H$23,D$65,$H$25,$H$31),0)","v":-20642309.174569059},-21770879.237579342,-22961151.234048326,-24216498.57313979,-25540479.097288072,-26936845.165656541,-28409554.288885627,-29962780.345270924,-31600925.410159551,-33328632.2320913,-35150797.391043447,-37072585.176072098,-39099442.221681066,-41237112.944400042,-43491655.8233217,-45869460.570739098,-48377266.241547607,-51022180.332736172,-53811698.927098587,-56753727.938255191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service Reserve",null,{"$f":"$C$10*(IF(D130=0,-1, IF(D130=$H$25, 1, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest earned on DSRF",null,{"$f":"D152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Finance Costs",null,{"$f":"D87+D88+D89+D90","v":-59856605.517196521},{"$f":"E87+E88+E89+E90","v":-59856605.517196536},-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196529,-59856605.517196521,-59856605.517196521,-59856605.517196521,-59856605.517196521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State tax refund/(paid)",null,{"$f":"D112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal tax refund (paid)",null,{"$f":"D122","v":-11462865.821281096},{"$f":"E124+E122","v":-3573539.0815322967},-5778012.596816049,-7902592.9405997219,-9963327.1881424002,-11961245.638641784,-13909978.498871943,-15810654.376120791,-16974095.957925629,-18021608.295597069,-19097579.762349065,-20213409.316039626,-21360477.497033697,-22550316.114044238,-23774445.439367071,-25044544.263284065,-26352287.477857322,-27709516.540979505,-29108077.492052604,-30559991.871372674,-37657988.553861335,-44123855.529687688,-45006332.640281424,-45906459.29308705,-46824588.478948787,-47761080.24852778,-48716301.853498317,-49690627.890568301,-50684440.448379658,-51698129.257347263,-52732091.842494197,-53786733.679344088,-54862468.352930956,-55959717.719989583,-57078912.074389383,0,0,0,0,0]
[null,"Tax Credit - Federal PTC",null,{"$f":"D123","v":0},{"$f":"E123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit - Federal ITC",null,{"$f":"D124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes Refunded/(Paid)",null,{"$f":"D126","v":-11462865.821281096},-3573539.0815322967,-5778012.596816049,-7902592.9405997219,-9963327.1881424002,-11961245.638641784,-13909978.498871943,-15810654.376120791,-16974095.957925629,-18021608.295597069,-19097579.762349065,-20213409.316039626,-21360477.497033697,-22550316.114044238,-23774445.439367071,-25044544.263284065,-26352287.477857322,-27709516.540979505,-29108077.492052604,-30559991.871372674,-37657988.553861335,-44123855.529687688,-45006332.640281424,-45906459.29308705,-46824588.478948787,-47761080.24852778,-48716301.853498317,-49690627.890568301,-50684440.448379658,-51698129.257347263,-52732091.842494197,-53786733.679344088,-54862468.352930956,-55959717.719989583,-57078912.074389383,0,0,0,0,0]
[]
[null,"Equity Investment",{"$f":"-H30","v":-478170654.88372231}]
[]
[null,"After-Tax Equity Cash Flow",{"$f":"C72+C83+C91+C99+C94","v":-478170654.88372231},{"$f":"D72+D83+D91+D97","v":67308399.23893261},{"$f":"E72+E83+E91+E97","v":77970283.390229553},78593818.434725016,79353806.821916074,80235332.679967642,81238519.537174374,82350914.090804458,83572588.175693065,85593943.555268466,87794924.118204832,90032415.410072759,92296317.870174602,94596576.343248755,96923010.913387805,99285480.238957465,101673712.03895095,104097466.06076632,106546364.17876053,109030052.95242615,111538033.29233965,168335734.74066561,165989742.23072988,169309537.07534438,172695727.81685132,176149642.37318832,179672635.22065216,183266087.9250651,186931409.68356645,190670037.87723777,194483438.63478258,198373107.40747818,202340569.55562776,206387380.94674027,210515128.56567508,214725431.13698864,0,0,0,0,0]
[null,"Equity Cash Flow per kW",{"$f":"C101/$C$7/1000","v":-2390.8532744186114},{"$f":"D101/$C$7/1000","v":336.54199619466306},389.85141695114777,392.96909217362509,396.76903410958039,401.17666339983822,406.19259768587187,411.75457045402226,417.86294087846528,427.96971777634235,438.97462059102418,450.16207705036379,461.48158935087304,472.98288171624375,484.61505456693902,496.42740119478736,508.36856019475476,520.48733030383164,532.73182089380271,545.15026476213075,557.69016646169825,841.67867370332817,829.94871115364936,846.54768537672192,863.47863908425666,880.74821186594158,898.3631761032608,916.33043962532554,934.65704841783224,953.35018938618884,972.41719317391289,991.86553703739082,1011.7028477781388,1031.9369047337013,1052.5756428283753,1073.6271556849433,0,0,0,0,0]
[null,null,{"$f":"IRR(C101:AQ101)","v":0.17670400672212017}]
[null,"Taxes",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"State Taxes"]
[null,"Taxable operating income",null,{"$f":"+D85+D90","v":138627870.57741022},141400427.98895839,144228436.54873759,147113005.27971232,150055265.38530657,153056370.69301268,156117498.10687292,159239848.06901038,162424645.03039062,165673137.93099841,168986600.68961835,172366332.70341074,175813659.35747898,179329932.54462856,182916531.19552106,186574861.81943154,190306359.05582017,194112486.23693657,197994735.96167529,201954630.68090883,205993723.29452693,210113597.76041755,214315869.71562582,218602187.10993835,222974230.85213709,227433715.46917993,231982389.77856341,236622037.57413477,241354478.32561743,246181567.89212984,251105199.24997237,256127303.23497185,261249849.29967123,266474846.28566468,271804343.21137804,0,0,0,0,0]
[null,"Depreciation schedule (assumes LLP entity)",null,{"$f":"VLOOKUP($H$16,$C$165:$AQ$172,D164+1)*IF($H$17,1-$H$18,100%)+IF($H$17,IF(D$65=1,$H$18,0%))","v":3.7499999999999999E-2},{"$f":"VLOOKUP($H$16,$C$165:$AQ$172,E164+1)*IF($H$17,1-$H$18,100%)+IF($H$17,IF(E$65=1,$H$18,0%))","v":7.2190000000000004E-2},6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Basis",{"$f":"C9+C14","v":1195426637.2093058}]
[null,"Depreciation",null,{"$f":"+$C108*D107","v":44828498.895348966},86297848.940139785,79818636.566465348,73841503.380418822,68294723.783767641,63178297.776511811,{"$f":"+$C108*J107","v":58432454.026790865},{"$f":"+$C108*K107","v":54057192.53460481},{"$f":"+$C108*L107","v":53339936.552279226},{"$f":"+$C108*M107","v":53327982.285907134},53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,26669968.276139613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"+D87","v":-39214296.342627458},-38085726.27961719,-36895454.283148192,-35640106.944056727,-34316126.419908449,-32919760.351539981,-31447051.228310898,-29893825.171925601,-28255680.107036967,-26527973.285105225,-24705808.126153078,-22784020.341124427,-20757163.295515459,-18619492.572796483,-16364949.693874823,-13987144.946457433,-11479339.275648918,-8834425.1844603494,-6044906.590097934,-3102877.578941334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable income",null,{"$f":"+D106-D109+D110","v":54585075.339433797},17016852.769201413,27514345.699124046,37631394.95523677,47444415.181630477,56958312.564960882,66237992.851771161,75288830.362479955,80829028.371074423,85817182.359986052,90940856.011186033,96254330.07637918,101716559.50968428,107382457.68592495,113211644.949367,119259734.58706698,125487083.22789201,131950078.76656908,138609892.81929812,145523770.81606036,179323755.01838732,210113597.76041755,214315869.71562582,218602187.10993835,222974230.85213709,227433715.46917993,231982389.77856341,236622037.57413477,241354478.32561743,246181567.89212984,251105199.24997237,256127303.23497185,261249849.29967123,266474846.28566468,271804343.21137804,0,0,0,0,0]
[null,"Tax  refund/(paid)",{"$f":"+H8","v":0},{"$f":"-$C$112*D111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Taxes"]
[null,"Taxable operating income",null,{"$f":"+D85+D90","v":138627870.57741022},141400427.98895839,144228436.54873759,147113005.27971232,150055265.38530657,153056370.69301268,156117498.10687292,159239848.06901038,162424645.03039062,165673137.93099841,168986600.68961835,172366332.70341074,175813659.35747898,179329932.54462856,182916531.19552106,186574861.81943154,190306359.05582017,194112486.23693657,197994735.96167529,201954630.68090883,205993723.29452693,210113597.76041755,214315869.71562582,218602187.10993835,222974230.85213709,227433715.46917993,231982389.77856341,236622037.57413477,241354478.32561743,246181567.89212984,251105199.24997237,256127303.23497185,261249849.29967123,266474846.28566468,271804343.21137804,0,0,0,0,0]
[null,"Depreciation schedule",null,{"$f":"VLOOKUP($H$16,$C$165:$AQ$172,D164+1)*IF($H$17,1-$H$18,100%)+IF($H$17,IF(D$65=1,$H$18,0%))","v":3.7499999999999999E-2},{"$f":"VLOOKUP($H$16,$C$165:$AQ$172,E164+1)*IF($H$17,1-$H$18,100%)+IF($H$17,IF(E$65=1,$H$18,0%))","v":7.2190000000000004E-2},6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation basis",{"$f":"C108-D124*$H$15","v":1195426637.2093058}]
[null,"Depreciation",null,{"$f":"+$C117*D116","v":44828498.895348966},86297848.940139785,79818636.566465348,73841503.380418822,68294723.783767641,63178297.776511811,{"$f":"+$C117*J116","v":58432454.026790865},{"$f":"+$C117*K116","v":54057192.53460481},{"$f":"+$C117*L116","v":53339936.552279226},{"$f":"+$C117*M116","v":53327982.285907134},53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,26669968.276139613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"+D87","v":-39214296.342627458},-38085726.27961719,-36895454.283148192,-35640106.944056727,-34316126.419908449,-32919760.351539981,-31447051.228310898,-29893825.171925601,-28255680.107036967,-26527973.285105225,-24705808.126153078,-22784020.341124427,-20757163.295515459,-18619492.572796483,-16364949.693874823,-13987144.946457433,-11479339.275648918,-8834425.1844603494,-6044906.590097934,-3102877.578941334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State taxes rebate/(paid)",null,{"$f":"+D112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable income",null,{"$f":"+D115-D118+D119+D120","v":54585075.339433797},17016852.769201413,27514345.699124046,37631394.95523677,47444415.181630477,56958312.564960882,66237992.851771161,75288830.362479955,80829028.371074423,85817182.359986052,90940856.011186033,96254330.07637918,101716559.50968428,107382457.68592495,113211644.949367,119259734.58706698,125487083.22789201,131950078.76656908,138609892.81929812,145523770.81606036,179323755.01838732,210113597.76041755,214315869.71562582,218602187.10993835,222974230.85213709,227433715.46917993,231982389.77856341,236622037.57413477,241354478.32561743,246181567.89212984,251105199.24997237,256127303.23497185,261249849.29967123,266474846.28566468,271804343.21137804,0,0,0,0,0]
[null,"Tax refund/(paid)",{"$f":"+H7","v":0.21},{"$f":"-D121*$C122","v":-11462865.821281096},-3573539.0815322967,-5778012.596816049,-7902592.9405997219,-9963327.1881424002,-11961245.638641784,{"$f":"-J121*$C122","v":-13909978.498871943},{"$f":"-K121*$C122","v":-15810654.376120791},{"$f":"-L121*$C122","v":-16974095.957925629},{"$f":"-M121*$C122","v":-18021608.295597069},-19097579.762349065,-20213409.316039626,-21360477.497033697,-22550316.114044238,-23774445.439367071,-25044544.263284065,-26352287.477857322,-27709516.540979505,-29108077.492052604,-30559991.871372674,-37657988.553861335,-44123855.529687688,-45006332.640281424,-45906459.29308705,-46824588.478948787,-47761080.24852778,-48716301.853498317,-49690627.890568301,-50684440.448379658,-51698129.257347263,-52732091.842494197,-53786733.679344088,-54862468.352930956,-55959717.719989583,-57078912.074389383,0,0,0,0,0]
[null,"Production tax credit",null,{"$f":"IF(D104<=$H$11,$H$10*(1+$H$12)^(D104)*D67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment tax credit",null,{"$f":"IF(D104=1,H13*H14*(C9),0)","v":0}]
[]
[null,"Total tax refund/(paid)",null,{"$f":"+D124+D123+D122+D112","v":-11462865.821281096},-3573539.0815322967,-5778012.596816049,-7902592.9405997219,-9963327.1881424002,-11961245.638641784,-13909978.498871943,-15810654.376120791,-16974095.957925629,-18021608.295597069,-19097579.762349065,-20213409.316039626,-21360477.497033697,-22550316.114044238,-23774445.439367071,-25044544.263284065,-26352287.477857322,-27709516.540979505,-29108077.492052604,-30559991.871372674,-37657988.553861335,-44123855.529687688,-45006332.640281424,-45906459.29308705,-46824588.478948787,-47761080.24852778,-48716301.853498317,-49690627.890568301,-50684440.448379658,-51698129.257347263,-52732091.842494197,-53786733.679344088,-54862468.352930956,-55959717.719989583,-57078912.074389383,0,0,0,0,0]
[]
[]
[]
[null,"Debt Schedule",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Debt Term Flag",null,{"$f":"IF(D133>0, 1, 0)","v":1},{"$f":"IF(E133>0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning Balance",null,{"$f":"C136","v":717255982.32558346},696613673.15101445,674842793.9134351,651881642.67938673,627665144.10624695,602124665.00895882,{"$f":"I136","v":575187819.84330225},546778265.55441666,516815485.20914572,485214559.79898614,{"$f":"M136","v":451885927.56689483},416735130.17585135,379662544.99977922,340563102.77809817,299325989.83369809,255834334.01037639,209964873.4396373,161587607.19808969,110565426.86535349,56753727.938254893,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7]
[null,"Debt Service",null,{"$f":"IF(AND(D130>0,$H$25>=D130),-PMT($H$23,$H$25,$H$31),0)","v":59856605.517196521},59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,59856605.517196521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"IF(AND(D132>0,$H$25>=D130),D132*$H$23,0)","v":39214296.342627458},38085726.279617175,36895454.283148192,35640106.944056727,34316126.419908442,32919760.351539973,31447051.228310883,29893825.171925593,28255680.107036956,26527973.285105214,24705808.126153067,22784020.341124412,20757163.295515444,18619492.572796464,16364949.693874806,13987144.946457416,11479339.275648905,8834425.1844603345,6044906.5900979182,3102877.5789413173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal",null,{"$f":"IF($H$25>=D130,D133-D134,0)","v":20642309.174569063},21770879.237579346,22961151.234048329,24216498.573139794,25540479.09728808,26936845.165656548,28409554.288885638,29962780.345270928,31600925.410159566,33328632.232091308,35150797.391043454,37072585.176072106,39099442.221681073,41237112.944400057,43491655.823321715,45869460.570739105,48377266.241547614,51022180.332736187,53811698.927098602,56753727.938255206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",{"$f":"IF(D130=1, IF($H$25>=D130,$H$31,0), C132-C135)","v":717255982.32558346},696613673.15101445,674842793.9134351,651881642.67938673,627665144.10624695,602124665.00895882,575187819.84330225,546778265.55441666,516815485.20914572,485214559.79898614,451885927.56689483,416735130.17585135,379662544.99977922,340563102.77809817,299325989.83369809,255834334.01037639,209964873.4396373,161587607.19808969,110565426.86535349,56753727.938254893,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,-3.1292438507080078E-7,{"$f":"IF(AR126=1, IF($H$25>=AR126,$H$31,0), AQ132-AQ135)","v":-3.1292438507080078E-7}]
[]
[]
[null,"DSCR",{"$f":"C130","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Cash Flow Available for Debt Service (CFADS)",null,{"$f":"D85*D131","v":138627870.57741022},{"$f":"E85*E131","v":141400427.98895839},144228436.54873759,147113005.27971232,150055265.38530657,153056370.69301268,156117498.10687292,159239848.06901038,162424645.03039062,165673137.93099841,168986600.68961835,172366332.70341074,175813659.35747898,179329932.54462856,182916531.19552106,186574861.81943154,190306359.05582017,194112486.23693657,197994735.96167529,201954630.68090883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service Coverage Ratio (DSCR)",null,{"$f":"IF(D133=0, 0, D140/D133)","v":2.3159995355497247},{"$f":"IF(E133=0, 0, E140/E133)","v":2.3623195262607184},2.4095659167859331,2.4577572351216515,2.5069123798240849,2.557050627420566,2.6081916399689771,2.6603554727683565,2.7135625822237244,2.7678338338681985,2.8231905105455621,2.8796543207564738,2.9372474071716033,2.9959923553150358,3.055912202421335,3.1170304464697627,3.1793710553991579,3.2429584765071411,3.3078176460372837,3.37397399895803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Average of DSCRs",{"$f":"SUM(D141:AQ141)/H25","v":2.8136348584686659}]
[null,"Minimum DSCR",{"$f":"C142","v":2.8136348584686659}]
[null,"Target DSCR",{"$f":"C157","v":1.4}]
[]
[null,"Debt Service Fund",{"$f":"C130","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Beginning Balance",null,{"$f":"+C150","v":0},0,0,0,0,0,{"$f":"+I150","v":0},0,0,0,{"$f":"+M150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Funding",{"$f":"C10","v":0},{"$f":"+-(MIN(0,D89))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Withdrawal",{"$f":"+-(MAX(0,C89))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",{"$f":"SUM(C147:C149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Rate",{"$f":"+H27","v":2.7336332710311884E-2}]
[null,"Earned Interest",{"$f":"+C147*$C$151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Check:  CFADS yields sufficient coverage"]
[null,"Sum of Debt Service",{"$f":"SUM(D133:AQ133)","v":1197132110.3439302}]
[null,"Target DSCR",1.4]
[null,"Total CFADS required",{"$f":"C157*C156","v":1675984954.4815023}]
[null,"CFADS over debt term",{"$f":"SUMPRODUCT(D85:AQ85, D131:AQ131)","v":3368292635.8558402}]
[null,"Net",{"$f":"C159-C158","v":1692307681.3743379}]
[]
[null,"MACRS Schedules"]
[]
[null,"MACRS Schedules","Term",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,0]
[null,null,3,0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2]
[null,null,5,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,7,0.1429,0.24489999999999998,0.17489999999999997,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.929999999999999E-2,4.4600000000000001E-2]
[null,null,10,0.1,0.18,0.14400000000000002,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5599999999999992E-2,6.5500000000000003E-2,3.2799999999999996E-2]
[null,null,15,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2]
[null,null,20,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2]
[null,null,"Active",{"$f":"VLOOKUP($H$16,$C$165:$AQ$171,D164+1)*IF($H$17,1-$H$18,100%)+IF($H$17,IF(D$65=1,$H$18,0%))","v":3.7499999999999999E-2},{"$f":"VLOOKUP($H$16,$C$165:$AQ$171,E164+1)*IF($H$17,1-$H$18,100%)+IF($H$17,IF(E$65=1,$H$18,0%))","v":7.2190000000000004E-2},6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Periodic O&M","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,null,0]
[null,null,{"$f":"J10","v":0},{"$f":"IF(AND(D$176<=$C179,D$176>$C178),-PMT($C$188,($C179-$C178),$L10/((1+$C$188)^($C179-$C178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(S$176<=$C185,S$176>$C184),-PMT($C$188,($C185-$C184),$L16/((1+$C$188)^($C185-$C184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Interest Rate",0.02]
[null,"Beginning Balance",null,0,{"$f":"D193","v":0},{"$f":"E193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Earned",null,{"$f":"D189*$C$185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contributions",null,{"$f":"SUM(D$179:D$185)","v":0},{"$f":"SUM(E$179:E$185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Expenses",null,{"$f":"-SUMPRODUCT(($J$8:$J$14=D$173)*$K$8:$K$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,{"$f":"SUM(D189:D192)","v":0},{"$f":"SUM(E189:E192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expense",null,{"$f":"SUM(D$179:D$185)","v":0},{"$f":"SUM(E$179:E$185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"IOU pro forma","index":4,"n_rows":195,"n_cols":43,"rows_kept":195,"cut":false,"hidden":false,"merged":[]}
[]
["Levelized Cost Calculations - IOU Financing"]
[]
[null,"Resource Cost, Performance, and Financing"]
[]
[null,"System Cost",null,null,"Income Tax Assumptions",null,null,null,null,"Periodic Replacement",null,null,null,null,"Outputs",null,"$/MWh","$/kW-yr"]
[null,"System Size (MW)",{"$f":"Resource_Characteristics!F21","v":200},null,"Income Tax - Federal",null,null,{"$f":"Resource_Characteristics!K5","v":0.21},null,"Replacement Frequency",null,{"$f":"Resource_Characteristics!F51","v":0},null,null,"Capital",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D118:$AQ118)/$C$130,\"N/A\"),\"N/A\")","v":73.046112971045162},{"$f":"IFERROR(NPV($H$25,$D118:$AQ118)/$C$131,\"N/A\")","v":383.93036977581329}]
[null,"System Cost ($/kW)",{"$f":"Resource_Characteristics!F30","v":5977.1331860465289},null,"Income Tax - State",null,null,{"$f":"Resource_Characteristics!K6","v":0},null,null,null,null,null,null,"Property Tax & Insurance",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D119:$AQ119)/$C$130,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D119:$AQ119)/$C$131,\"N/A\")","v":0}]
[null,"System Cost ($)",{"$f":"$C$8*$C$7*1000","v":1195426637.2093058},null,"Income Tax - Effective Tax Rate",null,null,{"$f":"H7+H8*(1-H7)","v":0.21},null,"Contract Year",null,"Repl. Cost",null,null,"Warranty, augmentation, periodic replacement",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D122:$AQ122)/$C$130,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D122:$AQ122)/$C$131,\"N/A\")","v":0}]
[null,null,null,null,"Tax Credit - Federal PTC ($/MWh)",null,null,{"$f":"PTC","v":0},null,{"$f":"L7","v":0},null,{"$f":"IF(J10=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J10,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"ITC",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D120:$AQ120)/$C$130,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D120:$AQ120)/$C$131,\"N/A\")","v":0}]
[null,"Total System Cost ($)",{"$f":"C9","v":1195426637.2093058},null,"Tax Credit - Federal PTC (Years)",null,null,{"$f":"Resource_Characteristics!F76","v":0},null,{"$f":"IF($L$7*2<$C$20,$L$7*2,0)","v":0},null,{"$f":"IF(J11=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J11,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Fixed O&M",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D121:$AQ121)/$C$130,\"N/A\"),\"N/A\")","v":13.318112633181135},{"$f":"IFERROR(NPV($H$25,$D121:$AQ121)/$C$131,\"N/A\")","v":70.000000000000014}]
[null,null,null,null,"Tax Credit - Federal PTC Escalator",null,null,0.02,null,{"$f":"IF($L$7*3<$C$20,$L$7*3,0)","v":0},null,{"$f":"IF(J12=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J12,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Variable O&M",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D123:$AQ123)/$C$130,\"N/A\"),\"N/A\")","v":10.000000000000011}]
[null,"Performance Inputs",null,null,"Tax Credit - Federal ITC (%)",null,null,{"$f":"ITC","v":0},null,0,null,{"$f":"IF(J13=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J13,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Fuel",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D124:$AQ124)/$C$130,\"N/A\"),\"N/A\")","v":25.740000000000027}]
[null,"Capacity Factor (AC)",{"$f":"Resource_Characteristics!F23","v":0.6},null,"Tax Credit - Federal ITC - % of Capital Cost Eligibile",null,null,{"$f":"Resource_Characteristics!F74","v":0},null,0,null,{"$f":"IF(J14=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J14,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Carbon",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D125:$AQ125)/$C$130,\"N/A\"),\"N/A\")","v":0}]
[null,"Annual Output for Year 1 (kWh)",{"$f":"8760*C14*C7","v":1051200},null,"Tax Depreciation Basis Reduction - % of ITC",null,null,0.5,null,null,null,null,null,null,"PTC",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D126:$AQ126)/$C$130,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D126:$AQ126)/$C$131,\"N/A\")","v":0}]
[null,"Degradation Factor",{"$f":"Resource_Characteristics!F24","v":0},null,"MACRS Term",null,null,{"$f":"Resource_Characteristics!F77","v":20},null,null,null,null,null,null,"Total",null,{"$f":"IFERROR(IF($C$14>0,SUM(Q7:Q15),\"N/A\"),\"N/A\")","v":122.10422560422633},{"$f":"IF(R15=\"N/A\",\"N/A\",SUM(R7:R15))","v":453.93036977581329}]
[null,"System Depreciable Lifetime",{"$f":"Resource_Characteristics!F63","v":40}]
[]
[null,"Ongoing Costs",null,null,"Financing"]
[null,"Fixed O&M Costs ($/kW-yr)",{"$f":"Resource_Characteristics!F35","v":70},null,"% Financed w/ equity",null,null,{"$f":"Resource_Characteristics!F64","v":0.5}]
[null,"Fixed O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F36","v":0.02},null,"% Financed w/ debt",null,null,{"$f":"Resource_Characteristics!F65","v":0.5}]
[null,"Variable O&M Costs ($/MWh)",{"$f":"Resource_Characteristics!F37","v":10},null,"Debt Interest rate",null,null,{"$f":"Resource_Characteristics!F66","v":0.05}]
[null,"Variable O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F38","v":0.02},null,"Cost of Equity",null,null,{"$f":"Resource_Characteristics!F67","v":0.1}]
[null,"Fuel Costs ($/MMbtu)",{"$f":"Resource_Characteristics!F40","v":2.34},null,"Debt period in years",null,null,{"$f":"C17","v":40}]
[null,"Fuel Escalator (%/yr)",{"$f":"Resource_Characteristics!F41","v":0.02},null,"WACC",null,null,{"$f":"H20*H23+H21*H22*(1-H9)","v":6.9750000000000006E-2}]
[null,"Heat Rate (Btu/kWh)",{"$f":"Resource_Characteristics!F42","v":11000},null,"LCOE Escalation Rate",null,null,{"$f":"IF(ISBLANK(Resource_Characteristics!$F$60),2%,Resource_Characteristics!$F$60)","v":0.02}]
[null,"CO2 Allowance Price ($/ton)",{"$f":"Resource_Characteristics!F43","v":0},null,"Equity Amount",null,null,{"$f":"H20*C11","v":597713318.60465288}]
[null,"CO2 Allowance Price Escalation (%/yr)",{"$f":"Resource_Characteristics!F44","v":0},null,"Debt Amount",null,null,{"$f":"H21*C11","v":597713318.60465288}]
[null,"CO2 Emission Rate by Fuel (lb/MMBtu) ",{"$f":"Resource_Characteristics!F45","v":0}]
[null,"Property Tax (%)",{"$f":"Resource_Characteristics!F49","v":0}]
[null,"Insurance (%)",{"$f":"Resource_Characteristics!F50","v":0}]
[null,"Warranty (%)",{"$f":"Resource_Characteristics!F46","v":0}]
[null,"Warranty Start Year",{"$f":"Resource_Characteristics!F47","v":0}]
[null,"Augmentation (%)",{"$f":"Resource_Characteristics!F48","v":0}]
[]
[]
[null,"IOU Pro Forma"]
[]
[null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Energy Production (MWh)",null,{"$f":"IF($C$17>=D39,C15,0)","v":1051200},{"$f":"IF($C$17>=E39,D40*(1-$C$16),0)","v":1051200},1051200,1051200,1051200,1051200,{"$f":"IF($C$17>=J39,I40*(1-$C$16),0)","v":1051200},1051200,1051200,1051200,{"$f":"IF($C$17>=N39,M40*(1-$C$16),0)","v":1051200},1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200]
[null,"Debt Term Flag",null,{"$f":"IF(D51>0, 1, 0)","v":1},{"$f":"IF(E51>0, 1, 0)","v":1},{"$f":"IF(F51>0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capital Cost",null,{"$f":"IF(D41=1,$C$46,0)","v":1195426637.2093058},1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058]
[null,"Starting Rate Base",null,{"$f":"+C46*IF(D$39<=$H$24, 1, 0)","v":1195426637.2093058},{"$f":"+D46*IF(E$39<=$H$24, 1, 0)","v":1162402976.3563986},1120670751.9940856,1080299162.2302442,1041182770.4354722,1003231202.3559972,{"$f":"+I46*IF(J$39<=$H$24, 1, 0)","v":966354083.73804593},{"$f":"+J46*IF(K$39<=$H$24, 1, 0)","v":930473592.30753624},{"$f":"+K46*IF(L$39<=$H$24, 1, 0)","v":895511905.79038525},{"$f":"+L46*IF(M$39<=$H$24, 1, 0)","v":860700843.02952302},{"$f":"+M46*IF(N$39<=$H$24, 1, 0)","v":825892290.6645987},791081227.90373623,756272675.53881192,721461612.77794945,686653060.41302514,651841997.65216291,617033445.2872386,582222382.52637613,547413830.16145182,512602767.40058935,477794215.03566504,448583845.6127919,424974169.52790833,401364493.44302452,377754817.35814071,354145141.2732569,330535465.18837309,306925789.10348928,283316113.01860547,259706436.93372166,236096760.84883785,212487084.76395404,188877408.67907023,165267732.59418643,141658056.50930262,118048380.42441905,94438704.339535236,70829028.254651546,47219352.169767857,23609676.084884167]
[null,"Accumulated Deferred Income Tax",null,{"$f":"+D98*IF(D$39<=$H$24, 1, 0)","v":-3137994.9226744277},-14984553.354754928,-25470477.188363798,-34701203.052902892,-42767105.202145241,-49758557.889863864,{"$f":"+J98*IF(J$39<=$H$24, 1, 0)","v":-55753383.390141092},{"$f":"+K98*IF(K$39<=$H$24, 1, 0)","v":-60829403.977059245},{"$f":"+L98*IF(L$39<=$H$24, 1, 0)","v":-65754800.807689026},{"$f":"+M98*IF(M$39<=$H$24, 1, 0)","v":-70677687.242380664},-75603084.073010445,-80525970.507702082,-85451367.338331863,-90374253.773023501,-95299650.603653282,-100222537.03834492,-105147933.8689747,-110070820.30366634,-114996217.13429612,-119919103.56898776,-119243807.06162822,-112967817.21627937,-106691827.37093052,-100415837.52558167,-94139847.680232823,-87863857.834883973,-81587867.989535123,-75311878.144186273,-69035888.298837423,-62759898.453488566,-56483908.608139709,-50207918.762790851,-43931928.917441994,-37655939.072093137,-31379949.226744279,-25103959.381395422,-18827969.536046565,-12551979.690697709,-6275989.8453488536,0]
[null,"Accumulated Depreciation",null,{"$f":"-(SUM($D$51:D51)+SUM($D$56:D56))*IF(D$39<=$H$24, 1, 0)","v":-29885665.930232644},{"$f":"-(SUM($D$51:E51)+SUM($D$56:E56))*IF(E$39<=$H$24, 1, 0)","v":-59771331.860465288},{"$f":"-(SUM($D$51:F51)+SUM($D$56:F56))*IF(F$39<=$H$24, 1, 0)","v":-89656997.790697932},{"$f":"-(SUM($D$51:G51)+SUM($D$56:G56))*IF(G$39<=$H$24, 1, 0)","v":-119542663.72093058},{"$f":"-(SUM($D$51:H51)+SUM($D$56:H56))*IF(H$39<=$H$24, 1, 0)","v":-149428329.65116322},{"$f":"-(SUM($D$51:I51)+SUM($D$56:I56))*IF(I$39<=$H$24, 1, 0)","v":-179313995.58139586},{"$f":"-(SUM($D$51:J51)+SUM($D$56:J56))*IF(J$39<=$H$24, 1, 0)","v":-209199661.51162851},{"$f":"-(SUM($D$51:K51)+SUM($D$56:K56))*IF(K$39<=$H$24, 1, 0)","v":-239085327.44186115},{"$f":"-(SUM($D$51:L51)+SUM($D$56:L56))*IF(L$39<=$H$24, 1, 0)","v":-268970993.3720938},{"$f":"-(SUM($D$51:M51)+SUM($D$56:M56))*IF(M$39<=$H$24, 1, 0)","v":-298856659.30232644},{"$f":"-(SUM($D$51:N51)+SUM($D$56:N56))*IF(N$39<=$H$24, 1, 0)","v":-328742325.23255908},{"$f":"-(SUM($D$51:O51)+SUM($D$56:O56))*IF(O$39<=$H$24, 1, 0)","v":-358627991.16279173},{"$f":"-(SUM($D$51:P51)+SUM($D$56:P56))*IF(P$39<=$H$24, 1, 0)","v":-388513657.09302437},{"$f":"-(SUM($D$51:Q51)+SUM($D$56:Q56))*IF(Q$39<=$H$24, 1, 0)","v":-418399323.02325702},{"$f":"-(SUM($D$51:R51)+SUM($D$56:R56))*IF(R$39<=$H$24, 1, 0)","v":-448284988.95348966},{"$f":"-(SUM($D$51:S51)+SUM($D$56:S56))*IF(S$39<=$H$24, 1, 0)","v":-478170654.88372231},{"$f":"-(SUM($D$51:T51)+SUM($D$56:T56))*IF(T$39<=$H$24, 1, 0)","v":-508056320.81395495},{"$f":"-(SUM($D$51:U51)+SUM($D$56:U56))*IF(U$39<=$H$24, 1, 0)","v":-537941986.74418759},{"$f":"-(SUM($D$51:V51)+SUM($D$56:V56))*IF(V$39<=$H$24, 1, 0)","v":-567827652.67442024},{"$f":"-(SUM($D$51:W51)+SUM($D$56:W56))*IF(W$39<=$H$24, 1, 0)","v":-597713318.60465288},{"$f":"-(SUM($D$51:X51)+SUM($D$56:X56))*IF(X$39<=$H$24, 1, 0)","v":-627598984.53488553},{"$f":"-(SUM($D$51:Y51)+SUM($D$56:Y56))*IF(Y$39<=$H$24, 1, 0)","v":-657484650.46511817},{"$f":"-(SUM($D$51:Z51)+SUM($D$56:Z56))*IF(Z$39<=$H$24, 1, 0)","v":-687370316.39535081},{"$f":"-(SUM($D$51:AA51)+SUM($D$56:AA56))*IF(AA$39<=$H$24, 1, 0)","v":-717255982.32558346},{"$f":"-(SUM($D$51:AB51)+SUM($D$56:AB56))*IF(AB$39<=$H$24, 1, 0)","v":-747141648.2558161},{"$f":"-(SUM($D$51:AC51)+SUM($D$56:AC56))*IF(AC$39<=$H$24, 1, 0)","v":-777027314.18604875},{"$f":"-(SUM($D$51:AD51)+SUM($D$56:AD56))*IF(AD$39<=$H$24, 1, 0)","v":-806912980.11628139},{"$f":"-(SUM($D$51:AE51)+SUM($D$56:AE56))*IF(AE$39<=$H$24, 1, 0)","v":-836798646.04651403},{"$f":"-(SUM($D$51:AF51)+SUM($D$56:AF56))*IF(AF$39<=$H$24, 1, 0)","v":-866684311.97674668},{"$f":"-(SUM($D$51:AG51)+SUM($D$56:AG56))*IF(AG$39<=$H$24, 1, 0)","v":-896569977.90697932},{"$f":"-(SUM($D$51:AH51)+SUM($D$56:AH56))*IF(AH$39<=$H$24, 1, 0)","v":-926455643.83721197},{"$f":"-(SUM($D$51:AI51)+SUM($D$56:AI56))*IF(AI$39<=$H$24, 1, 0)","v":-956341309.76744461},{"$f":"-(SUM($D$51:AJ51)+SUM($D$56:AJ56))*IF(AJ$39<=$H$24, 1, 0)","v":-986226975.69767725},{"$f":"-(SUM($D$51:AK51)+SUM($D$56:AK56))*IF(AK$39<=$H$24, 1, 0)","v":-1016112641.6279099},{"$f":"-(SUM($D$51:AL51)+SUM($D$56:AL56))*IF(AL$39<=$H$24, 1, 0)","v":-1045998307.5581425},{"$f":"-(SUM($D$51:AM51)+SUM($D$56:AM56))*IF(AM$39<=$H$24, 1, 0)","v":-1075883973.4883752},{"$f":"-(SUM($D$51:AN51)+SUM($D$56:AN56))*IF(AN$39<=$H$24, 1, 0)","v":-1105769639.4186077},{"$f":"-(SUM($D$51:AO51)+SUM($D$56:AO56))*IF(AO$39<=$H$24, 1, 0)","v":-1135655305.3488402},{"$f":"-(SUM($D$51:AP51)+SUM($D$56:AP56))*IF(AP$39<=$H$24, 1, 0)","v":-1165540971.2790728},{"$f":"-(SUM($D$51:AQ51)+SUM($D$56:AQ56))*IF(AQ$39<=$H$24, 1, 0)","v":-1195426637.2093053}]
[null,"Ending Balance Rate Base",{"$f":"C9","v":1195426637.2093058},{"$f":"D42+D44+D45","v":1162402976.3563986},{"$f":"E42+E44+E45","v":1120670751.9940856},1080299162.2302442,1041182770.4354722,1003231202.3559972,966354083.73804593,930473592.30753624,895511905.79038525,860700843.02952302,825892290.6645987,791081227.90373623,756272675.53881192,721461612.77794945,686653060.41302514,651841997.65216291,617033445.2872386,582222382.52637613,547413830.16145182,512602767.40058935,477794215.03566504,448583845.6127919,424974169.52790833,401364493.44302452,377754817.35814071,354145141.2732569,330535465.18837309,306925789.10348928,283316113.01860547,259706436.93372166,236096760.84883785,212487084.76395404,188877408.67907023,165267732.59418643,141658056.50930262,118048380.42441905,94438704.339535236,70829028.254651546,47219352.169767857,23609676.084884167,0]
[]
[null,"Debt"]
[null,"Beginning Balance",null,{"$f":"+D43*$H$21","v":597713318.60465288},581201488.17819929,560335375.99704278,540149581.11512208,520591385.21773612,501615601.1779986,483177041.86902297,465236796.15376812,447755952.89519262,430350421.51476151,412946145.33229935,395540613.95186812,378136337.76940596,360730806.38897473,343326530.20651257,325920998.82608145,308516722.6436193,291111191.26318806,273706915.08072591,256301383.70029467,238897107.51783252,224291922.80639595,212487084.76395416,200682246.72151226,188877408.67907035,177072570.63662845,165267732.59418654,153462894.55174464,141658056.50930274,129853218.46686083,118048380.42441893,106243542.38197702,94438704.339535117,82633866.297093213,70829028.254651308,59024190.212209523,47219352.169767618,35414514.127325773,23609676.084883928,11804838.042442083]
[null,"Interest",null,{"$f":"IF(AND(D49>0,$H$24>=D39),D49*$H$22,0)","v":29885665.930232644},29060074.408909965,28016768.79985214,27007479.055756107,26029569.260886807,25080780.058899932,24158852.09345115,23261839.807688408,22387797.644759633,21517521.075738076,20647307.26661497,19777030.697593406,18906816.8884703,18036540.319448736,17166326.510325629,16296049.941304073,15425836.132180966,14555559.563159404,13685345.754036296,12815069.185014734,11944855.375891626,11214596.140319798,10624354.238197709,10034112.336075613,9443870.433953518,8853628.5318314228,8263386.6297093276,7673144.7275872324,7082902.8254651371,6492660.9233430419,5902419.0212209467,5312177.1190988515,4721935.2169767562,4131693.314854661,3541451.4127325658,2951209.5106104761,2360967.6084883809,1770725.7063662887,1180483.8042441965,590241.90212210419]
[null,"Principal",null,{"$f":"IF($H$24>=D39,SLN($H$28,0,$C$17),0)","v":14942832.965116322},14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322]
[]
[null,"Equity"]
[null,"Beginning Balance",null,{"$f":"+D43*$H$20","v":597713318.60465288},581201488.17819929,560335375.99704278,540149581.11512208,520591385.21773612,501615601.1779986,483177041.86902297,465236796.15376812,447755952.89519262,430350421.51476151,412946145.33229935,395540613.95186812,378136337.76940596,360730806.38897473,343326530.20651257,325920998.82608145,308516722.6436193,291111191.26318806,273706915.08072591,256301383.70029467,238897107.51783252,224291922.80639595,212487084.76395416,200682246.72151226,188877408.67907035,177072570.63662845,165267732.59418654,153462894.55174464,141658056.50930274,129853218.46686083,118048380.42441893,106243542.38197702,94438704.339535117,82633866.297093213,70829028.254651308,59024190.212209523,47219352.169767618,35414514.127325773,23609676.084883928,11804838.042442083]
[null,"Equity Return",null,{"$f":"D54*$H$23","v":59771331.860465288},58120148.817819931,56033537.59970428,54014958.111512214,52059138.521773614,50161560.117799863,48317704.1869023,46523679.615376815,44775595.289519265,43035042.151476152,41294614.53322994,39554061.395186812,37813633.776940599,36073080.638897471,34332653.020651259,32592099.882608145,30851672.264361933,29111119.126318809,27370691.508072592,25630138.370029468,23889710.751783252,22429192.280639596,21248708.476395417,20068224.672151227,18887740.867907036,17707257.063662846,16526773.259418655,15346289.455174465,14165805.650930274,12985321.846686084,11804838.042441893,10624354.238197703,9443870.4339535125,8263386.629709322,7082902.8254651316,5902419.0212209523,4721935.2169767618,3541451.4127325774,2360967.608488393,1180483.8042442084]
[null,"Return of Invested Equity",null,{"$f":"+$C$46*$H$20/$H$24*IF(D$39<=$H$24, 1, 0)","v":14942832.965116322},{"$f":"+$C$46*$H$20/$H$24*IF(E39<=$H$24, 1, 0)","v":14942832.965116322},14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322,14942832.965116322]
[null,"Book Equity Return",null,{"$f":"SUM(D55:D56)","v":74714164.82558161},73062981.782936245,70976370.564820603,68957791.076628536,67001971.486889936,65104393.082916185,63260537.152018622,61466512.580493137,59718428.254635587,57977875.116592474,56237447.498346262,54496894.360303134,52756466.742056921,51015913.604013793,49275485.985767581,47534932.847724468,45794505.229478255,44053952.091435134,42313524.473188914,40572971.335145786,38832543.716899574,37372025.245755918,36191541.441511735,35011057.637267545,33830573.833023354,32650090.028779168,31469606.224534977,30289122.420290787,29108638.616046596,27928154.811802406,26747671.007558215,25567187.203314025,24386703.399069835,23206219.594825644,22025735.790581454,20845251.986337274,19664768.182093084,18484284.377848901,17303800.573604714,16123316.769360531]
[]
[null,"Taxes"]
[null,"Equity Return",null,{"$f":"D55","v":59771331.860465288},58120148.817819931,56033537.59970428,54014958.111512214,52059138.521773614,50161560.117799863,48317704.1869023,46523679.615376815,44775595.289519265,43035042.151476152,41294614.53322994,39554061.395186812,37813633.776940599,36073080.638897471,34332653.020651259,32592099.882608145,30851672.264361933,29111119.126318809,27370691.508072592,25630138.370029468,23889710.751783252,22429192.280639596,21248708.476395417,20068224.672151227,18887740.867907036,17707257.063662846,16526773.259418655,15346289.455174465,14165805.650930274,12985321.846686084,11804838.042441893,10624354.238197703,9443870.4339535125,8263386.629709322,7082902.8254651316,5902419.0212209523,4721935.2169767618,3541451.4127325774,2360967.608488393,1180483.8042442084]
[null,"Tax on Equity Return",null,{"$f":"D60*$H$9","v":12551979.690697711},12205231.251742184,11767042.895937899,11343141.203417564,10932419.089572459,10533927.624737971,10146717.879249483,9769972.7192291301,9402875.0107990447,9037358.8518099915,8671869.0519782864,8306352.8929892303,7940863.0931575252,7575346.9341684682,7209857.134336764,6844340.9753477098,6478851.1755160056,6113335.0165269496,5747845.2166952444,5382329.0577061884,5016839.2578744823,4710130.3789343154,4462228.7800430376,4214327.181151757,3966425.5822604774,3718523.9833691972,3470622.3844779176,3222720.7855866374,2974819.1866953573,2726917.5878040777,2479015.9889127975,2231114.3900215174,1983212.7911302375,1735311.1922389576,1487409.5933476775,1239507.9944563999,991606.39556511992,743704.79667384119,495803.19778256252,247901.59889128376]
[null,"Amortized ITC",null,{"$f":"-D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC",null,{"$f":"D109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - Equity",null,{"$f":"+D61*$H$9/(1-$H$9)","v":3336602.1962614167},3244428.560589694,3127948.1115784287,3015265.3831869466,2906086.0871015396,2800157.9761961694,2697228.8033447992,2597081.3557444522,2499498.4205921511,2402335.8973165797,2305180.3809056203,2208017.8576300484,2110862.341219089,2013699.8179435167,1916544.3015325575,1819381.7782569861,1722226.2618460266,1625063.7385704548,1527908.2221594951,1430745.6988839235,1333590.1824729634,1252059.9741470965,1186162.080770934,1120264.1873947708,1054366.2940186078,988468.40064244485,922570.50726628175,856672.61389011878,790774.72051395569,724876.82713779272,658978.93376162963,593081.04038546665,527183.14700930356,461285.25363314059,395387.3602569775,329489.46688081516,263591.57350465207,197693.68012848942,131795.78675232673,65897.893376164022]
[null,"Tax Grossup - ITC",null,{"$f":"+D62/(1-$H$9)-D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - PTC",null,{"$f":"+D63/(1-$H$9)-D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue Requirement"]
[null,"Variable O&M",null,{"$f":"IF($C$17>=D39,$C$22*(1+$C$23)^(D39),0)*D40","v":10722240},10936684.800000001,11155418.495999999,11378526.86592,11606097.403238401,11838219.35130317,12074983.73832923,12316483.413095815,12562813.081357732,12814069.342984887,13070350.729844583,13331757.744441476,13598392.899330305,13870360.757316912,14147767.972463246,14430723.331912514,14719337.798550764,15013724.554521779,15313999.045612214,15620279.02652446,15932684.607054947,16251338.299196048,16576365.065179965,16907892.366483565,17246050.213813238,17590971.218089506,17942790.64245129,18301646.45530032,18667679.384406321,19041032.972094454,19421853.631536335,19810290.704167064,20206496.51825041,20610626.448615413,21022838.977587726,21443295.757139478,21872161.672282271,22309604.905727915,22755797.003842466,23210912.94391932]
[null,"Fuel",null,{"$f":"$C$24*(1+$C$25)^(D39)*$C$26*(1+$C$16)^(D39)/1000*D40","v":27599045.759999998},28151026.6752,28714047.208703998,29288328.15287808,29874094.715935636,30471576.610254355,31081008.142459437,31702628.305308629,32336680.871414803,32983414.488843098,33643082.778619952,34315944.434192352,35002263.322876208,35702308.589333721,36416354.761120394,37144681.856342807,37887575.493469663,38645327.003339052,39418233.543405831,40206598.214273959,41010730.17855943,41830944.782130621,42667563.67777323,43520914.951328702,44391333.250355266,45279159.915362373,46184743.113669619,47108437.975943029,48050606.735461868,49011618.870171115,49991851.247574523,50991688.272526026,52011522.037976556,53051752.478736088,54112787.528310798,55195043.278877012,56298944.144454561,57424923.027343661,58573421.487890512,59744889.917648323]
[null,"CO2 Abatement",null,{"$f":"IF($C$17>=D39,$C$29*(1+$C$28)^(D39)/2000*$C$26*(1+$C$16)^(D39)/1000*$C$27*D40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed O&M",null,{"$f":"IF($C$17>=D39,$C$7*$C$20*1000)*(1+$C$21)^(D39)","v":14280000},14565600,14856911.999999998,15154050.24,15457131.2448,15766273.869696001,16081599.347089918,16403231.334031718,16731295.960712351,17065921.8799266,17407240.31752513,17755385.123875633,18110492.826353144,18472702.682880212,18842156.73653781,19218999.87126857,19603379.86869394,19995447.466067817,20395356.415389173,20803263.543696959,21219328.814570896,21643715.390862316,22076589.698679559,22518121.49265315,22968483.922506213,23427853.600956339,23896410.672975462,24374338.886434976,24861825.664163671,25359062.17744695,25866243.42099588,26383568.289415803,26911239.655204121,27449464.448308203,27998453.737274367,28558422.812019851,29129591.268260252,29712183.09362546,30306426.755497959,30912555.290607926]
[null,"Warranty",null,{"$f":"IF(AND($C$17>=D39,D39>$C$33),$C$9*$C$32)*(1+$C$21)^(D39)","v":0},{"$f":"IF(AND($C$17>=E39,E39>$C$33),$C$9*$C$32)*(1+$C$21)^(E39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Augmentation",null,{"$f":"IF($C$17>=D39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+D39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(D39),0)","v":0},{"$f":"IF($C$17>=E39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+E39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(E39),0)","v":0},{"$f":"IF($C$17>=F39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+F39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(F39),0)","v":0},{"$f":"IF($C$17>=G39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+G39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(G39),0)","v":0},{"$f":"IF($C$17>=H39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+H39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(H39),0)","v":0},{"$f":"IF($C$17>=I39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+I39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(I39),0)","v":0},{"$f":"IF($C$17>=J39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+J39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(J39),0)","v":0},{"$f":"IF($C$17>=K39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+K39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(K39),0)","v":0},{"$f":"IF($C$17>=L39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+L39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(L39),0)","v":0},{"$f":"IF($C$17>=M39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+M39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(M39),0)","v":0},{"$f":"IF($C$17>=N39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+N39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(N39),0)","v":0},{"$f":"IF($C$17>=O39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+O39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(O39),0)","v":0},{"$f":"IF($C$17>=P39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+P39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(P39),0)","v":0},{"$f":"IF($C$17>=Q39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Q39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(Q39),0)","v":0},{"$f":"IF($C$17>=R39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+R39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(R39),0)","v":0},{"$f":"IF($C$17>=S39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+S39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(S39),0)","v":0},{"$f":"IF($C$17>=T39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+T39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(T39),0)","v":0},{"$f":"IF($C$17>=U39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+U39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(U39),0)","v":0},{"$f":"IF($C$17>=V39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+V39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(V39),0)","v":0},{"$f":"IF($C$17>=W39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+W39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(W39),0)","v":0},{"$f":"IF($C$17>=X39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+X39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(X39),0)","v":0},{"$f":"IF($C$17>=Y39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Y39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(Y39),0)","v":0},{"$f":"IF($C$17>=Z39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Z39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(Z39),0)","v":0},{"$f":"IF($C$17>=AA39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AA39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AA39),0)","v":0},{"$f":"IF($C$17>=AB39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AB39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AB39),0)","v":0},{"$f":"IF($C$17>=AC39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AC39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AC39),0)","v":0},{"$f":"IF($C$17>=AD39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AD39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AD39),0)","v":0},{"$f":"IF($C$17>=AE39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AE39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AE39),0)","v":0},{"$f":"IF($C$17>=AF39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AF39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AF39),0)","v":0},{"$f":"IF($C$17>=AG39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AG39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AG39),0)","v":0},{"$f":"IF($C$17>=AH39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AH39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AH39),0)","v":0},{"$f":"IF($C$17>=AI39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AI39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AI39),0)","v":0},{"$f":"IF($C$17>=AJ39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AJ39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AJ39),0)","v":0},{"$f":"IF($C$17>=AK39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AK39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AK39),0)","v":0},{"$f":"IF($C$17>=AL39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AL39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AL39),0)","v":0},{"$f":"IF($C$17>=AM39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AM39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AM39),0)","v":0},{"$f":"IF($C$17>=AN39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AN39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AN39),0)","v":0},{"$f":"IF($C$17>=AO39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AO39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AO39),0)","v":0},{"$f":"IF($C$17>=AP39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AP39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AP39),0)","v":0},{"$f":"IF($C$17>=AQ39,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AQ39,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AQ39),0)","v":0}]
[null,"Periodic Replacement",null,{"$f":"D195","v":0},{"$f":"E195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Tax",null,{"$f":"IF($C$17>=D$39,($C$9*MAX(0,1-(D$39-1)/$C$17))*$C$30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,{"$f":"IF($C$17>=D39,$C$9*$C$31)*(1+$C$21)^(D39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"D50","v":29885665.930232644},29060074.408909965,28016768.79985214,27007479.055756107,26029569.260886807,25080780.058899932,24158852.09345115,23261839.807688408,22387797.644759633,21517521.075738076,20647307.26661497,19777030.697593406,18906816.8884703,18036540.319448736,17166326.510325629,16296049.941304073,15425836.132180966,14555559.563159404,13685345.754036296,12815069.185014734,11944855.375891626,11214596.140319798,10624354.238197709,10034112.336075613,9443870.433953518,8853628.5318314228,8263386.6297093276,7673144.7275872324,7082902.8254651371,6492660.9233430419,5902419.0212209467,5312177.1190988515,4721935.2169767562,4131693.314854661,3541451.4127325658,2951209.5106104761,2360967.6084883809,1770725.7063662887,1180483.8042441965,590241.90212210419]
[null,"Equity Return",null,{"$f":"D55","v":59771331.860465288},58120148.817819931,56033537.59970428,54014958.111512214,52059138.521773614,50161560.117799863,48317704.1869023,46523679.615376815,44775595.289519265,43035042.151476152,41294614.53322994,39554061.395186812,37813633.776940599,36073080.638897471,34332653.020651259,32592099.882608145,30851672.264361933,29111119.126318809,27370691.508072592,25630138.370029468,23889710.751783252,22429192.280639596,21248708.476395417,20068224.672151227,18887740.867907036,17707257.063662846,16526773.259418655,15346289.455174465,14165805.650930274,12985321.846686084,11804838.042441893,10624354.238197703,9443870.4339535125,8263386.629709322,7082902.8254651316,5902419.0212209523,4721935.2169767618,3541451.4127325774,2360967.608488393,1180483.8042442084]
[null,"Depreciation",null,{"$f":"+D56+D51","v":29885665.930232644},29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644]
[null,"Tax on Equity Return - before grossup",null,{"$f":"+D61","v":12551979.690697711},12205231.251742184,11767042.895937899,11343141.203417564,10932419.089572459,10533927.624737971,10146717.879249483,9769972.7192291301,9402875.0107990447,9037358.8518099915,8671869.0519782864,8306352.8929892303,7940863.0931575252,7575346.9341684682,7209857.134336764,6844340.9753477098,6478851.1755160056,6113335.0165269496,5747845.2166952444,5382329.0577061884,5016839.2578744823,4710130.3789343154,4462228.7800430376,4214327.181151757,3966425.5822604774,3718523.9833691972,3470622.3844779176,3222720.7855866374,2974819.1866953573,2726917.5878040777,2479015.9889127975,2231114.3900215174,1983212.7911302375,1735311.1922389576,1487409.5933476775,1239507.9944563999,991606.39556511992,743704.79667384119,495803.19778256252,247901.59889128376]
[null,"ITC",null,{"$f":"IF(D39<=$C$17,-$C$97/$C$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC",null,{"$f":"IF(D39<$H$11+1,-$H$10*D40*(1+$C$21)^(D39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - Equity",null,{"$f":"+D64","v":3336602.1962614167},3244428.560589694,3127948.1115784287,3015265.3831869466,2906086.0871015396,2800157.9761961694,2697228.8033447992,2597081.3557444522,2499498.4205921511,2402335.8973165797,2305180.3809056203,2208017.8576300484,2110862.341219089,2013699.8179435167,1916544.3015325575,1819381.7782569861,1722226.2618460266,1625063.7385704548,1527908.2221594951,1430745.6988839235,1333590.1824729634,1252059.9741470965,1186162.080770934,1120264.1873947708,1054366.2940186078,988468.40064244485,922570.50726628175,856672.61389011878,790774.72051395569,724876.82713779272,658978.93376162963,593081.04038546665,527183.14700930356,461285.25363314059,395387.3602569775,329489.46688081516,263591.57350465207,197693.68012848942,131795.78675232673,65897.893376164022]
[null,"Tax Grossup - ITC",null,{"$f":"+D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - PTC",null,{"$f":"+D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Revenue Requirement",null,{"$f":"SUM(D69:D86)","v":188032531.36788967},{"$f":"SUM(E69:E86)","v":186168860.44449443},183557341.04200941,181087414.94290355,178750202.25354111,176538161.53912011,174443760.12105897,172460582.48070759,170582222.20938763,168741329.61832801,166925310.98895115,165134216.07614157,163368991.07857981,161629705.67022166,159917326.36720031,158231943.56727344,156574544.92485192,154945242.39873689,153345045.63560352,151774089.02636233,150233405.09844026,149217643.17646244,148727637.94727248,148269523.11747143,147843936.495047,147451528.64414677,147092963.14020121,146768916.83014938,146480080.09786928,146227157.13491616,146010866.21667665,145831939.98404506,145691125.73073357,145589185.69632843,145526897.36520785,145505053.77143767,145524463.80976465,145585952.55283085,145690361.57473108,145838549.28104201]
[]
[null,"Accumulated Deferred Income Tax"]
[null,"Book Depreciation",null,{"$f":"+D56+D51","v":29885665.930232644},29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644]
[null,"MACRS Schedule",null,{"$f":"IF(ISNUMBER(VLOOKUP($H$16,$C$137:$AQ$144,D136+1)),VLOOKUP($H$16,$C$137:$AQ$144,D136+1),0)","v":3.7499999999999999E-2},7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MACRS Depreciation",null,{"$f":"$C$11*(1-$H$13*$H$14*$H$15)*D91","v":44828498.895348966},{"$f":"$C$11*(1-$H$13*$H$14*$H$15)*E91","v":86297848.940139785},79818636.566465348,73841503.380418822,68294723.783767641,63178297.776511811,58432454.026790865,54057192.53460481,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,53339936.552279226,53327982.285907134,26669968.276139613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Tax - depreciation related",null,{"$f":"+$H$9*(D90-D92)","v":-3137994.9226744277},-11846558.4320805,-10485923.833608868,-9230725.8645390961,-8065902.149242349,-6991452.6877186252,-5994825.5002772259,-5076020.5869181547,-4925396.8306297818,-4922886.4346916424,-4925396.8306297818,-4922886.4346916424,-4925396.8306297818,-4922886.4346916424,-4925396.8306297818,-4922886.4346916424,-4925396.8306297818,-4922886.4346916424,-4925396.8306297818,-4922886.4346916424,675296.50735953648,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555,6275989.8453488555]
[null,"ADIT - depreciation related",null,{"$f":"+SUM($D$93:D93)","v":-3137994.9226744277},{"$f":"+SUM($D$93:E93)","v":-14984553.354754928},{"$f":"+SUM($D$93:F93)","v":-25470477.188363798},{"$f":"+SUM($D$93:G93)","v":-34701203.052902892},{"$f":"+SUM($D$93:H93)","v":-42767105.202145241},{"$f":"+SUM($D$93:I93)","v":-49758557.889863864},{"$f":"+SUM($D$93:J93)","v":-55753383.390141092},{"$f":"+SUM($D$93:K93)","v":-60829403.977059245},{"$f":"+SUM($D$93:L93)","v":-65754800.807689026},{"$f":"+SUM($D$93:M93)","v":-70677687.242380664},{"$f":"+SUM($D$93:N93)","v":-75603084.073010445},{"$f":"+SUM($D$93:O93)","v":-80525970.507702082},{"$f":"+SUM($D$93:P93)","v":-85451367.338331863},{"$f":"+SUM($D$93:Q93)","v":-90374253.773023501},{"$f":"+SUM($D$93:R93)","v":-95299650.603653282},{"$f":"+SUM($D$93:S93)","v":-100222537.03834492},{"$f":"+SUM($D$93:T93)","v":-105147933.8689747},{"$f":"+SUM($D$93:U93)","v":-110070820.30366634},{"$f":"+SUM($D$93:V93)","v":-114996217.13429612},{"$f":"+SUM($D$93:W93)","v":-119919103.56898776},{"$f":"+SUM($D$93:X93)","v":-119243807.06162822},{"$f":"+SUM($D$93:Y93)","v":-112967817.21627937},{"$f":"+SUM($D$93:Z93)","v":-106691827.37093052},{"$f":"+SUM($D$93:AA93)","v":-100415837.52558167},{"$f":"+SUM($D$93:AB93)","v":-94139847.680232823},{"$f":"+SUM($D$93:AC93)","v":-87863857.834883973},{"$f":"+SUM($D$93:AD93)","v":-81587867.989535123},{"$f":"+SUM($D$93:AE93)","v":-75311878.144186273},{"$f":"+SUM($D$93:AF93)","v":-69035888.298837423},{"$f":"+SUM($D$93:AG93)","v":-62759898.453488566},{"$f":"+SUM($D$93:AH93)","v":-56483908.608139709},{"$f":"+SUM($D$93:AI93)","v":-50207918.762790851},{"$f":"+SUM($D$93:AJ93)","v":-43931928.917441994},{"$f":"+SUM($D$93:AK93)","v":-37655939.072093137},{"$f":"+SUM($D$93:AL93)","v":-31379949.226744279},{"$f":"+SUM($D$93:AM93)","v":-25103959.381395422},{"$f":"+SUM($D$93:AN93)","v":-18827969.536046565},{"$f":"+SUM($D$93:AO93)","v":-12551979.690697709},{"$f":"+SUM($D$93:AP93)","v":-6275989.8453488536},{"$f":"+SUM($D$93:AQ93)","v":0}]
[null,"ITC - initial balance",null,{"$f":"+C97","v":0},{"$f":"+D97","v":0},0,0,0,0,{"$f":"+I97","v":0},0,0,0,{"$f":"+M97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ITC - amortization",null,{"$f":"+$C$97/$H$24*IF(D$39<=$H$24, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ITC - ending balance",{"$f":"+C9*H13*H14","v":0},{"$f":"+D95-D96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADIT - total - for rate base adjustment",null,{"$f":"+D94-D97","v":-3137994.9226744277},-14984553.354754928,-25470477.188363798,-34701203.052902892,-42767105.202145241,-49758557.889863864,-55753383.390141092,-60829403.977059245,-65754800.807689026,-70677687.242380664,-75603084.073010445,-80525970.507702082,-85451367.338331863,-90374253.773023501,-95299650.603653282,-100222537.03834492,-105147933.8689747,-110070820.30366634,-114996217.13429612,-119919103.56898776,-119243807.06162822,-112967817.21627937,-106691827.37093052,-100415837.52558167,-94139847.680232823,-87863857.834883973,-81587867.989535123,-75311878.144186273,-69035888.298837423,-62759898.453488566,-56483908.608139709,-50207918.762790851,-43931928.917441994,-37655939.072093137,-31379949.226744279,-25103959.381395422,-18827969.536046565,-12551979.690697709,-6275989.8453488536,0]
[]
[null,"Check of Book Taxes"]
[null,"Revenue",null,{"$f":"D87","v":188032531.36788967},186168860.44449443,183557341.04200941,181087414.94290355,178750202.25354111,176538161.53912011,174443760.12105897,172460582.48070759,170582222.20938763,168741329.61832801,166925310.98895115,165134216.07614157,163368991.07857981,161629705.67022166,159917326.36720031,158231943.56727344,156574544.92485192,154945242.39873689,153345045.63560352,151774089.02636233,150233405.09844026,149217643.17646244,148727637.94727248,148269523.11747143,147843936.495047,147451528.64414677,147092963.14020121,146768916.83014938,146480080.09786928,146227157.13491616,146010866.21667665,145831939.98404506,145691125.73073357,145589185.69632843,145526897.36520785,145505053.77143767,145524463.80976465,145585952.55283085,145690361.57473108,145838549.28104201]
[null,"Expenses",null,{"$f":"SUM(D69:D77)","v":52601285.759999998},{"$f":"SUM(E69:E77)","v":53653311.475199997},54726377.704704002,55820905.258798085,56937323.363974035,58076069.831253521,59237591.227878585,60422343.052436158,61630789.913484886,62863405.711754583,64120673.825989664,65403087.302509457,66711149.048559651,68045372.029530838,69406279.470121458,70794405.059523895,72210293.160714358,73654499.023928642,75127589.004407227,76630140.784495384,78162743.600185275,79725998.472188979,81320518.441632748,82946928.81046541,84605867.386674717,86297984.734408215,88023944.429096371,89784423.317678317,91580111.784031868,93411714.019712523,95279948.300106734,97185547.2661089,99129258.211431086,101111843.3756597,103134080.24317288,105196761.84803635,107300697.08499709,109446711.02669704,111635645.24723095,113868358.15217558]
[null,"Operating Profit",null,{"$f":"D101-D102","v":135431245.60788968},132515548.96929443,128830963.33730541,125266509.68410546,121812878.88956708,118462091.70786658,115206168.89318039,112038239.42827143,108951432.29590274,105877923.90657341,102804637.16296148,99731128.773632109,96657842.030020162,93584333.640690818,90511046.897078857,87437538.507749543,84364251.764137566,81290743.374808252,78217456.63119629,75143948.241866946,72070661.498254985,69491644.704273462,67407119.505639732,65322594.307006016,63238069.108372286,61153543.909738556,59069018.71110484,56984493.512471065,54899968.313837409,52815443.115203634,50730917.916569918,48646392.717936158,46561867.519302487,44477342.320668727,42392817.122034967,40308291.923401326,38223766.724767566,36139241.526133806,34054716.327500135,31970191.128866434]
[null,"Interest",null,{"$f":"D50","v":29885665.930232644},29060074.408909965,28016768.79985214,27007479.055756107,26029569.260886807,25080780.058899932,24158852.09345115,23261839.807688408,22387797.644759633,21517521.075738076,20647307.26661497,19777030.697593406,18906816.8884703,18036540.319448736,17166326.510325629,16296049.941304073,15425836.132180966,14555559.563159404,13685345.754036296,12815069.185014734,11944855.375891626,11214596.140319798,10624354.238197709,10034112.336075613,9443870.433953518,8853628.5318314228,8263386.6297093276,7673144.7275872324,7082902.8254651371,6492660.9233430419,5902419.0212209467,5312177.1190988515,4721935.2169767562,4131693.314854661,3541451.4127325658,2951209.5106104761,2360967.6084883809,1770725.7063662887,1180483.8042441965,590241.90212210419]
[null,"Book Depreciation",null,{"$f":"D80","v":29885665.930232644},29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644]
[null,"Income",null,{"$f":"D103-D104-D105","v":75659913.747424394},73569808.630151823,70928528.60722062,68373364.698116705,65897643.69844763,63495645.718733996,61161650.869496584,58890733.690350384,56677968.72091046,54474736.900602698,52271663.966113865,50068432.145806059,47865359.211317211,45662127.391009435,43459054.456520587,41255822.636212826,39052749.701723963,36849517.881416202,34646444.946927354,32443213.12661957,30240140.192130715,28391382.633721024,26897099.337209381,25402816.040697761,23908532.744186126,22414249.447674491,20919966.15116287,19425682.85465119,17931399.55813963,16437116.26162795,14942832.965116329,13448549.668604665,11954266.372093089,10459983.075581424,8965699.779069759,7471416.4825582057,5977133.1860465407,4482849.8895348758,2988566.5930232927,1494283.2965116873]
[null,"Taxes",null,{"$f":"D106*$H$9","v":15888581.886959122},15449659.812331881,14894991.00751633,14358406.586604508,13838505.176674001,13334085.600934139,12843946.682594283,12367054.074973579,11902373.431391196,11439694.749126567,10977049.432883911,10514370.750619272,10051725.434376614,9589046.7521119807,9126401.4358693231,8663722.7536046933,8201077.437362032,7738398.7550974023,7275753.4388547437,6813074.7565901093,6350429.4403474499,5962190.3530814145,5648390.8608139697,5334591.3685465297,5020791.8762790859,4706992.384011643,4393192.8917442029,4079393.3994767498,3765593.9072093223,3451794.4149418692,3137994.9226744291,2824195.4304069793,2510395.9381395485,2196596.4458720991,1882796.9536046493,1568997.4613372232,1255197.9690697736,941398.47680232383,627598.98453489144,313799.49226745433]
[null,"ITC",null,{"$f":"+D82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC",null,{"$f":"IF(D39<$H$11+1,-$H$10*D40*(1+$C$21)^(D39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"After-tax income ",null,{"$f":"D106-D107-D108-D109","v":59771331.860465273},58120148.817819938,56033537.599704288,54014958.111512199,52059138.521773629,50161560.117799856,48317704.1869023,46523679.6153768,44775595.289519265,43035042.15147613,41294614.533229955,39554061.395186789,37813633.776940599,36073080.638897456,34332653.020651266,32592099.882608131,30851672.264361933,29111119.126318797,27370691.508072611,25630138.370029461,23889710.751783267,22429192.280639611,21248708.476395413,20068224.67215123,18887740.86790704,17707257.063662849,16526773.259418666,15346289.455174441,14165805.650930308,12985321.84668608,11804838.042441901,10624354.238197684,9443870.4339535404,8263386.6297093248,7082902.8254651092,5902419.0212209821,4721935.2169767674,3541451.4127325518,2360967.6084884014,1180483.8042442331]
[]
[null,"Check of book equity return"]
[null,"Earnings",null,{"$f":"D110","v":59771331.860465273},58120148.817819938,56033537.599704288,54014958.111512199,52059138.521773629,50161560.117799856,48317704.1869023,46523679.6153768,44775595.289519265,43035042.15147613,41294614.533229955,39554061.395186789,37813633.776940599,36073080.638897456,34332653.020651266,32592099.882608131,30851672.264361933,29111119.126318797,27370691.508072611,25630138.370029461,23889710.751783267,22429192.280639611,21248708.476395413,20068224.67215123,18887740.86790704,17707257.063662849,16526773.259418666,15346289.455174441,14165805.650930308,12985321.84668608,11804838.042441901,10624354.238197684,9443870.4339535404,8263386.6297093248,7082902.8254651092,5902419.0212209821,4721935.2169767674,3541451.4127325518,2360967.6084884014,1180483.8042442331]
[null,"Book Equity",null,{"$f":"D54","v":597713318.60465288},581201488.17819929,560335375.99704278,540149581.11512208,520591385.21773612,501615601.1779986,483177041.86902297,465236796.15376812,447755952.89519262,430350421.51476151,412946145.33229935,395540613.95186812,378136337.76940596,360730806.38897473,343326530.20651257,325920998.82608145,308516722.6436193,291111191.26318806,273706915.08072591,256301383.70029467,238897107.51783252,224291922.80639595,212487084.76395416,200682246.72151226,188877408.67907035,177072570.63662845,165267732.59418654,153462894.55174464,141658056.50930274,129853218.46686083,118048380.42441893,106243542.38197702,94438704.339535117,82633866.297093213,70829028.254651308,59024190.212209523,47219352.169767618,35414514.127325773,23609676.084883928,11804838.042442083]
[null,"ROE",null,{"$f":"IF(D39<=$C$17,D113/D114,0)","v":9.9999999999999978E-2},0.10000000000000002,0.10000000000000002,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,0.1,9.9999999999999978E-2,0.1,9.999999999999995E-2,0.10000000000000005,9.999999999999995E-2,0.1,9.999999999999995E-2,0.10000000000000002,9.999999999999995E-2,0.1,9.9999999999999964E-2,0.10000000000000007,9.9999999999999978E-2,0.10000000000000006,0.10000000000000007,9.9999999999999992E-2,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.10000000000000007,9.9999999999999853E-2,0.10000000000000024,9.9999999999999978E-2,0.10000000000000007,9.9999999999999825E-2,0.1000000000000003,0.10000000000000005,9.99999999999997E-2,0.10000000000000051,0.10000000000000012,9.9999999999999284E-2,0.10000000000000037,0.1000000000000021]
[]
[null,"Rev Requirement by Functional Category"]
[null,"Capital Costs",null,{"$f":"(D43-(C98-C94))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+D90","v":135431245.60788971},{"$f":"(E43-(D98-D94))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+E90+SUM(E76:E77)","v":132515548.96929441},128830963.33730538,125266509.68410547,{"$f":"(H43-(G98-G94))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+H90+SUM(H76:H77)","v":121812878.88956706},118462091.70786658,{"$f":"(J43-(I98-I94))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+J90+SUM(J76:J77)","v":115206168.89318037},112038239.42827144,108951432.29590273,105877923.90657344,{"$f":"(N43-(M98-M94))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+N90+SUM(N76:N77)","v":102804637.16296145},99731128.773632139,96657842.030020148,93584333.640690833,90511046.897078842,87437538.507749557,84364251.764137566,81290743.374808252,78217456.63119626,75143948.241866946,72070661.49825497,69491644.704273447,67407119.505639732,65322594.307006009,63238069.108372286,61153543.909738556,59069018.711104825,56984493.512471095,54899968.313837364,52815443.115203634,50730917.916569911,48646392.717936181,46561867.51930245,44477342.320668727,42392817.122034997,40308291.923401289,38223766.724767558,36139241.526133843,34054716.32750012,31970191.128866404]
[null,"Property Tax & Insurance",null,{"$f":"+SUM(D76:D77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,{"$f":"((C98-C94))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+D82+D85","v":0},{"$f":"((D98-D94))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+E82+E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Operations & Maintenance",null,{"$f":"SUM(D72)","v":14280000},14565600,14856911.999999998,15154050.24,15457131.2448,15766273.869696001,16081599.347089918,16403231.334031718,16731295.960712351,17065921.8799266,17407240.31752513,17755385.123875633,18110492.826353144,18472702.682880212,18842156.73653781,19218999.87126857,19603379.86869394,19995447.466067817,20395356.415389173,20803263.543696959,21219328.814570896,21643715.390862316,22076589.698679559,22518121.49265315,22968483.922506213,23427853.600956339,23896410.672975462,24374338.886434976,24861825.664163671,25359062.17744695,25866243.42099588,26383568.289415803,26911239.655204121,27449464.448308203,27998453.737274367,28558422.812019851,29129591.268260252,29712183.09362546,30306426.755497959,30912555.290607926]
[null,"Warranty, Augmentation, & Periodic Replacement",null,{"$f":"SUM(D73:D75)","v":0},{"$f":"SUM(E73:E75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Operations & Maintenance",null,{"$f":"SUM(D69)","v":10722240},10936684.800000001,11155418.495999999,11378526.86592,11606097.403238401,11838219.35130317,12074983.73832923,12316483.413095815,12562813.081357732,12814069.342984887,13070350.729844583,13331757.744441476,13598392.899330305,13870360.757316912,14147767.972463246,14430723.331912514,14719337.798550764,15013724.554521779,15313999.045612214,15620279.02652446,15932684.607054947,16251338.299196048,16576365.065179965,16907892.366483565,17246050.213813238,17590971.218089506,17942790.64245129,18301646.45530032,18667679.384406321,19041032.972094454,19421853.631536335,19810290.704167064,20206496.51825041,20610626.448615413,21022838.977587726,21443295.757139478,21872161.672282271,22309604.905727915,22755797.003842466,23210912.94391932]
[null,"Fuel",null,{"$f":"D70","v":27599045.759999998},28151026.6752,28714047.208703998,29288328.15287808,29874094.715935636,30471576.610254355,31081008.142459437,31702628.305308629,32336680.871414803,32983414.488843098,33643082.778619952,34315944.434192352,35002263.322876208,35702308.589333721,36416354.761120394,37144681.856342807,37887575.493469663,38645327.003339052,39418233.543405831,40206598.214273959,41010730.17855943,41830944.782130621,42667563.67777323,43520914.951328702,44391333.250355266,45279159.915362373,46184743.113669619,47108437.975943029,48050606.735461868,49011618.870171115,49991851.247574523,50991688.272526026,52011522.037976556,53051752.478736088,54112787.528310798,55195043.278877012,56298944.144454561,57424923.027343661,58573421.487890512,59744889.917648323]
[null,"Carbon",null,{"$f":"D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Tax Credit",null,{"$f":"SUM(D83,D86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D118:D126)","v":188032531.3678897},186168860.44449443,183557341.04200935,181087414.94290355,178750202.25354111,176538161.53912008,174443760.12105894,172460582.48070762,170582222.20938763,168741329.61832803,166925310.98895112,165134216.0761416,163368991.07857981,161629705.67022169,159917326.36720031,158231943.56727344,156574544.92485195,154945242.39873689,153345045.63560349,151774089.0263623,150233405.09844023,149217643.17646244,148727637.94727248,148269523.11747143,147843936.495047,147451528.64414677,147092963.14020121,146768916.83014941,146480080.09786922,146227157.13491613,146010866.21667665,145831939.98404509,145691125.73073354,145589185.69632843,145526897.36520788,145505053.77143762,145524463.80976465,145585952.55283087,145690361.57473105,145838549.28104198]
[]
[null,"Discount Rate",{"$f":"(1+$H$25)/(1+$H$26)-1","v":4.8774509803921617E-2}]
[null,"NPV Energy",{"$f":"NPV(C129, D40:AQ40)","v":18344439.580456529}]
[null,"NPV Capacity",{"$f":"-PV($C$129,$C$17,$C$7)*1000","v":3490190.1789300865}]
[null,"LCOE",{"$f":"NPV($H$25,$D$127:$AQ$127)/$C$130","v":122.10422560422627}]
[]
[null,"MACRS Schedules"]
[]
[null,"MACRS Schedule","Term",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,0]
[null,null,3,0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2]
[null,null,5,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,7,0.1429,0.24489999999999998,0.17489999999999997,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.929999999999999E-2,4.4600000000000001E-2]
[null,null,10,0.1,0.18,0.14400000000000002,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5599999999999992E-2,6.5500000000000003E-2,3.2799999999999996E-2]
[null,null,15,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2]
[null,null,20,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2]
[null,null,"5 + Bonus",{"$f":"50%+50%*D139","v":0.6},{"$f":"50%*E139","v":0.16},{"$f":"50%*F139","v":9.6000000000000002E-2},{"$f":"50%*G139","v":5.7599999999999998E-2},{"$f":"50%*H139","v":5.7599999999999998E-2},{"$f":"50%*I139","v":2.8799999999999999E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Periodic O&M","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,null,0]
[null,null,{"$f":"J10","v":0},{"$f":"IF(AND(D$176<=$C179,D$176>$C178),-PMT($C$188,($C179-$C178),$L10/((1+$C$188)^($C179-$C178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(S$176<=$C185,S$176>$C184),-PMT($C$188,($C185-$C184),$L16/((1+$C$188)^($C185-$C184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Interest Rate",0.02]
[null,"Beginning Balance",null,0,{"$f":"D193","v":0},{"$f":"E193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Earned",null,{"$f":"D189*$C$185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contributions",null,{"$f":"SUM(D$179:D$185)","v":0},{"$f":"SUM(E$179:E$185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Expenses",null,{"$f":"-SUMPRODUCT(($J$8:$J$14=D$173)*$K$8:$K$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,{"$f":"SUM(D189:D192)","v":0},{"$f":"SUM(E189:E192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expense",null,{"$f":"SUM(D$179:D$185)","v":0},{"$f":"SUM(E$179:E$185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"POU pro forma","index":5,"n_rows":193,"n_cols":43,"rows_kept":193,"cut":false,"hidden":false,"merged":[]}
[]
["Levelized Cost Calculations - POU Financing"]
[]
[null,"Resource Cost, Performance, & Financing"]
[]
[null,"System Cost",null,null,"Income Tax Assumptions",null,null,null,null,"Periodic Replacement",null,null,null,null,"Outputs",null,"$/MWh","$/kW-yr"]
[null,"System Size (MW)",{"$f":"Resource_Characteristics!F21","v":200},null,"Income Tax - Federal",null,null,0,null,"Replacement Frequency",null,{"$f":"Resource_Characteristics!F51","v":0},null,null,"Capital",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D119:$AQ119)/$C$131,\"N/A\"),\"N/A\")","v":48.731331312619105},{"$f":"IFERROR(NPV($H$25,$D119:$AQ119)/$C$132,\"N/A\")","v":256.13187737912625}]
[null,"System Cost ($/kW)",{"$f":"Resource_Characteristics!F30","v":5977.1331860465289},null,"Income Tax - State",null,null,0,null,null,null,null,null,null,"Property Tax & Insurance",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D120:$AQ120)/$C$131,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D120:$AQ120)/$C$132,\"N/A\")","v":0}]
[null,"System Cost ($)",{"$f":"$C$8*$C$7*1000","v":1195426637.2093058},null,"Income Tax - Effective Tax Rate",null,null,{"$f":"H7+H8*(1-H7)","v":0},null,"Contract Year",null,"Repl. Cost",null,null,"Warranty, augmentation, periodic replacement",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D123:$AQ123)/$C$131,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D123:$AQ123)/$C$132,\"N/A\")","v":0}]
[null,null,null,null,"Tax Credit - Federal PTC ($/MWh)",null,null,0,null,{"$f":"L7","v":0},null,{"$f":"IF(J10=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J10,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"ITC",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D121:$AQ121)/$C$131,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D121:$AQ121)/$C$132,\"N/A\")","v":0}]
[null,"Total System Cost ($)",{"$f":"C9","v":1195426637.2093058},null,"Tax Credit - Federal PTC (Years)",null,null,0,null,{"$f":"IF($L$7*2<$C$20,$L$7*2,0)","v":0},null,{"$f":"IF(J11=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J11,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Fixed O&M",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D122:$AQ122)/$C$131,\"N/A\"),\"N/A\")","v":13.31811263318113},{"$f":"IFERROR(NPV($H$25,$D122:$AQ122)/$C$132,\"N/A\")","v":70.000000000000085}]
[null,null,null,null,"Tax Credit - Federal PTC Escalator",null,null,0,null,{"$f":"IF($L$7*3<$C$20,$L$7*3,0)","v":0},null,{"$f":"IF(J12=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J12,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Variable O&M",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D124:$AQ124)/$C$131,\"N/A\"),\"N/A\")","v":10.000000000000004}]
[null,"Performance Inputs",null,null,"Tax Credit - Federal ITC (%)",null,null,0,null,0,null,{"$f":"IF(J13=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J13,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Fuel",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D125:$AQ125)/$C$131,\"N/A\"),\"N/A\")","v":25.740000000000016}]
[null,"Capacity Factor (AC)",{"$f":"Resource_Characteristics!F23","v":0.6},null,"Tax Credit - Federal ITC - % of Capital Cost Eligibile",null,null,0,null,0,null,{"$f":"IF(J14=0,0,(INDEX(Resource_Characteristics!$F$155:$F$178,MIN(Resource_Characteristics!$C$13+J14,COUNTA(Resource_Characteristics!$F$155:$F$178)))*C$8*C$7*1000)*Resource_Characteristics!$F$52)","v":0},null,null,"Carbon",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D126:$AQ126)/$C$131,\"N/A\"),\"N/A\")","v":0}]
[null,"Annual Output for Year 1 (kWh)",{"$f":"8760*C14*C7","v":1051200},null,"Tax Depreciation Basis Reduction - 50% of ITC",null,null,0,null,null,null,null,null,null,"PTC",null,{"$f":"IFERROR(IF($C$14>0,NPV($H$25,$D127:$AQ127)/$C$131,\"N/A\"),\"N/A\")","v":0},{"$f":"IFERROR(NPV($H$25,$D127:$AQ127)/$C$132,\"N/A\")","v":0}]
[null,"Degradation Factor",{"$f":"Resource_Characteristics!F24","v":0},null,"MACRS Term",null,null,{"$f":"Resource_Characteristics!F77","v":20},null,null,null,null,null,null,"Total",null,{"$f":"IF(AND($C$14>0,Q15<>\"N/A\"),SUM(Q7:Q15),\"N/A\")","v":97.789443945800258},{"$f":"IF(R15=\"N/A\",\"N/A\",SUM(R7:R15))","v":326.13187737912631}]
[null,"System Depreciable Lifetime",{"$f":"Resource_Characteristics!F68","v":40}]
[]
[null,"Ongoing Costs",null,null,"Financing"]
[null,"Fixed O&M Costs ($/kW-yr)",{"$f":"Resource_Characteristics!F35","v":70},null,"% Financed w/ equity",null,null,0]
[null,"Fixed O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F36","v":0.02},null,"% Financed w/ debt",null,null,1]
[null,"Variable O&M Costs ($/MWh)",{"$f":"Resource_Characteristics!F37","v":10},null,"Debt Interest rate",null,null,{"$f":"Resource_Characteristics!F69","v":0.05}]
[null,"Variable O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F38","v":0.02},null,"Cost of Equity",null,null,0]
[null,"Fuel Costs ($/MMbtu)",{"$f":"Resource_Characteristics!F40","v":2.34},null,"Debt period in years",null,null,{"$f":"C17","v":40}]
[null,"Fuel Escalator (%/yr)",{"$f":"Resource_Characteristics!F41","v":0.02},null,"WACC",null,null,{"$f":"H20*H23+H21*H22*(1-H9)","v":0.05}]
[null,"Heat Rate (Btu/kWh)",{"$f":"Resource_Characteristics!F42","v":11000},null,"LCOE Escalation Rate",null,null,{"$f":"IF(ISBLANK(Resource_Characteristics!$F$60),2%,Resource_Characteristics!$F$60)","v":0.02}]
[null,"CO2 Allowance Price ($/ton)",{"$f":"Resource_Characteristics!F43","v":0},null,"Equity Amount",null,null,{"$f":"H20*C11","v":0}]
[null,"CO2 Allowance Price Escalation (%/yr)",{"$f":"Resource_Characteristics!F44","v":0},null,"Debt Amount",null,null,{"$f":"H21*C11","v":1195426637.2093058}]
[null,"CO2 Emission Rate by Fuel (lb/MMBtu) ",{"$f":"Resource_Characteristics!F45","v":0}]
[null,"Property Tax (%)",{"$f":"Resource_Characteristics!F49","v":0}]
[null,"Insurance (%)",{"$f":"Resource_Characteristics!F50","v":0}]
[null,"Warranty (%)",{"$f":"Resource_Characteristics!F46","v":0}]
[null,"Warranty Start Year",{"$f":"Resource_Characteristics!F47","v":0}]
[null,"Augmentation (%)",{"$f":"Resource_Characteristics!F48","v":0}]
[]
[]
[]
[null,"POU Pro Forma"]
[]
[null,"IOU Revenue Requirement Buildup",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Energy Production (MWh)",null,{"$f":"IF($C$17>=D40,C15,0)","v":1051200},{"$f":"IF($C$17>=E40,D41*(1-$C$16),0)","v":1051200},1051200,1051200,1051200,1051200,{"$f":"IF($C$17>=J40,I41*(1-$C$16),0)","v":1051200},1051200,1051200,1051200,{"$f":"IF($C$17>=N40,M41*(1-$C$16),0)","v":1051200},1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200,1051200]
[null,"Debt Term Flag",null,{"$f":"IF(D52>0, 1, 0)","v":1},{"$f":"IF(E52>0, 1, 0)","v":1},{"$f":"IF(F52>0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capital Cost",null,{"$f":"IF(D42=1,$C$47,0)","v":1195426637.2093058},1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058,1195426637.2093058]
[null,"Starting Rate Base",null,{"$f":"+C47*IF(D$40<=$H$24, 1, 0)","v":1195426637.2093058},{"$f":"+D47*IF(E$40<=$H$24, 1, 0)","v":1165540971.2790732},1135655305.3488405,1105769639.4186077,1075883973.4883752,1045998307.5581425,1016112641.6279099,986226975.69767725,956341309.76744461,926455643.83721197,896569977.90697932,866684311.97674668,836798646.04651403,806912980.11628139,777027314.18604875,747141648.2558161,717255982.32558346,687370316.39535081,657484650.46511817,627598984.53488553,597713318.60465288,567827652.67442024,537941986.74418759,508056320.81395495,478170654.88372231,448284988.95348966,418399323.02325702,388513657.09302437,358627991.16279173,328742325.23255908,298856659.30232644,268970993.3720938,239085327.44186115,209199661.51162851,179313995.58139586,149428329.65116322,119542663.72093058,89656997.790698051,59771331.860465527,29885665.930233002]
[null,"Accumulated Deferred Income Tax",null,{"$f":"+D99*IF(D$40<=$H$24, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accumulated Depreciation",null,{"$f":"-(SUM($D$52:D52)+SUM($D$57:D57))*IF(D$40<=$H$24, 1, 0)","v":-29885665.930232644},{"$f":"-(SUM($D$52:E52)+SUM($D$57:E57))*IF(E$40<=$H$24, 1, 0)","v":-59771331.860465288},{"$f":"-(SUM($D$52:F52)+SUM($D$57:F57))*IF(F$40<=$H$24, 1, 0)","v":-89656997.790697932},{"$f":"-(SUM($D$52:G52)+SUM($D$57:G57))*IF(G$40<=$H$24, 1, 0)","v":-119542663.72093058},{"$f":"-(SUM($D$52:H52)+SUM($D$57:H57))*IF(H$40<=$H$24, 1, 0)","v":-149428329.65116322},{"$f":"-(SUM($D$52:I52)+SUM($D$57:I57))*IF(I$40<=$H$24, 1, 0)","v":-179313995.58139586},{"$f":"-(SUM($D$52:J52)+SUM($D$57:J57))*IF(J$40<=$H$24, 1, 0)","v":-209199661.51162851},{"$f":"-(SUM($D$52:K52)+SUM($D$57:K57))*IF(K$40<=$H$24, 1, 0)","v":-239085327.44186115},{"$f":"-(SUM($D$52:L52)+SUM($D$57:L57))*IF(L$40<=$H$24, 1, 0)","v":-268970993.3720938},{"$f":"-(SUM($D$52:M52)+SUM($D$57:M57))*IF(M$40<=$H$24, 1, 0)","v":-298856659.30232644},{"$f":"-(SUM($D$52:N52)+SUM($D$57:N57))*IF(N$40<=$H$24, 1, 0)","v":-328742325.23255908},{"$f":"-(SUM($D$52:O52)+SUM($D$57:O57))*IF(O$40<=$H$24, 1, 0)","v":-358627991.16279173},{"$f":"-(SUM($D$52:P52)+SUM($D$57:P57))*IF(P$40<=$H$24, 1, 0)","v":-388513657.09302437},{"$f":"-(SUM($D$52:Q52)+SUM($D$57:Q57))*IF(Q$40<=$H$24, 1, 0)","v":-418399323.02325702},{"$f":"-(SUM($D$52:R52)+SUM($D$57:R57))*IF(R$40<=$H$24, 1, 0)","v":-448284988.95348966},{"$f":"-(SUM($D$52:S52)+SUM($D$57:S57))*IF(S$40<=$H$24, 1, 0)","v":-478170654.88372231},{"$f":"-(SUM($D$52:T52)+SUM($D$57:T57))*IF(T$40<=$H$24, 1, 0)","v":-508056320.81395495},{"$f":"-(SUM($D$52:U52)+SUM($D$57:U57))*IF(U$40<=$H$24, 1, 0)","v":-537941986.74418759},{"$f":"-(SUM($D$52:V52)+SUM($D$57:V57))*IF(V$40<=$H$24, 1, 0)","v":-567827652.67442024},{"$f":"-(SUM($D$52:W52)+SUM($D$57:W57))*IF(W$40<=$H$24, 1, 0)","v":-597713318.60465288},{"$f":"-(SUM($D$52:X52)+SUM($D$57:X57))*IF(X$40<=$H$24, 1, 0)","v":-627598984.53488553},{"$f":"-(SUM($D$52:Y52)+SUM($D$57:Y57))*IF(Y$40<=$H$24, 1, 0)","v":-657484650.46511817},{"$f":"-(SUM($D$52:Z52)+SUM($D$57:Z57))*IF(Z$40<=$H$24, 1, 0)","v":-687370316.39535081},{"$f":"-(SUM($D$52:AA52)+SUM($D$57:AA57))*IF(AA$40<=$H$24, 1, 0)","v":-717255982.32558346},{"$f":"-(SUM($D$52:AB52)+SUM($D$57:AB57))*IF(AB$40<=$H$24, 1, 0)","v":-747141648.2558161},{"$f":"-(SUM($D$52:AC52)+SUM($D$57:AC57))*IF(AC$40<=$H$24, 1, 0)","v":-777027314.18604875},{"$f":"-(SUM($D$52:AD52)+SUM($D$57:AD57))*IF(AD$40<=$H$24, 1, 0)","v":-806912980.11628139},{"$f":"-(SUM($D$52:AE52)+SUM($D$57:AE57))*IF(AE$40<=$H$24, 1, 0)","v":-836798646.04651403},{"$f":"-(SUM($D$52:AF52)+SUM($D$57:AF57))*IF(AF$40<=$H$24, 1, 0)","v":-866684311.97674668},{"$f":"-(SUM($D$52:AG52)+SUM($D$57:AG57))*IF(AG$40<=$H$24, 1, 0)","v":-896569977.90697932},{"$f":"-(SUM($D$52:AH52)+SUM($D$57:AH57))*IF(AH$40<=$H$24, 1, 0)","v":-926455643.83721197},{"$f":"-(SUM($D$52:AI52)+SUM($D$57:AI57))*IF(AI$40<=$H$24, 1, 0)","v":-956341309.76744461},{"$f":"-(SUM($D$52:AJ52)+SUM($D$57:AJ57))*IF(AJ$40<=$H$24, 1, 0)","v":-986226975.69767725},{"$f":"-(SUM($D$52:AK52)+SUM($D$57:AK57))*IF(AK$40<=$H$24, 1, 0)","v":-1016112641.6279099},{"$f":"-(SUM($D$52:AL52)+SUM($D$57:AL57))*IF(AL$40<=$H$24, 1, 0)","v":-1045998307.5581425},{"$f":"-(SUM($D$52:AM52)+SUM($D$57:AM57))*IF(AM$40<=$H$24, 1, 0)","v":-1075883973.4883752},{"$f":"-(SUM($D$52:AN52)+SUM($D$57:AN57))*IF(AN$40<=$H$24, 1, 0)","v":-1105769639.4186077},{"$f":"-(SUM($D$52:AO52)+SUM($D$57:AO57))*IF(AO$40<=$H$24, 1, 0)","v":-1135655305.3488402},{"$f":"-(SUM($D$52:AP52)+SUM($D$57:AP57))*IF(AP$40<=$H$24, 1, 0)","v":-1165540971.2790728},{"$f":"-(SUM($D$52:AQ52)+SUM($D$57:AQ57))*IF(AQ$40<=$H$24, 1, 0)","v":-1195426637.2093053}]
[null,"Ending Balance Rate Base",{"$f":"C9","v":1195426637.2093058},{"$f":"D43+D45+D46","v":1165540971.2790732},1135655305.3488405,1105769639.4186077,1075883973.4883752,1045998307.5581425,1016112641.6279099,986226975.69767725,956341309.76744461,926455643.83721197,896569977.90697932,866684311.97674668,836798646.04651403,806912980.11628139,777027314.18604875,747141648.2558161,717255982.32558346,687370316.39535081,657484650.46511817,627598984.53488553,597713318.60465288,567827652.67442024,537941986.74418759,508056320.81395495,478170654.88372231,448284988.95348966,418399323.02325702,388513657.09302437,358627991.16279173,328742325.23255908,298856659.30232644,268970993.3720938,239085327.44186115,209199661.51162851,179313995.58139586,149428329.65116322,119542663.72093058,89656997.790698051,59771331.860465527,29885665.930233002,0]
[]
[null,"Debt"]
[null,"Beginning Balance",null,{"$f":"+D44*$H$21","v":1195426637.2093058},1165540971.2790732,1135655305.3488405,1105769639.4186077,1075883973.4883752,1045998307.5581425,1016112641.6279099,986226975.69767725,956341309.76744461,926455643.83721197,896569977.90697932,866684311.97674668,836798646.04651403,806912980.11628139,777027314.18604875,747141648.2558161,717255982.32558346,687370316.39535081,657484650.46511817,627598984.53488553,597713318.60465288,567827652.67442024,537941986.74418759,508056320.81395495,478170654.88372231,448284988.95348966,418399323.02325702,388513657.09302437,358627991.16279173,328742325.23255908,298856659.30232644,268970993.3720938,239085327.44186115,209199661.51162851,179313995.58139586,149428329.65116322,119542663.72093058,89656997.790698051,59771331.860465527,29885665.930233002]
[null,"Interest",null,{"$f":"IF(AND(D50>0,$H$24>=D40),D50*$H$22,0)","v":59771331.860465288},58277048.563953668,56782765.267442025,55288481.97093039,53794198.674418762,52299915.377907127,50805632.081395499,49311348.784883864,47817065.488372236,46322782.191860601,44828498.895348966,43334215.598837338,41839932.302325703,40345649.005814075,38851365.70930244,37357082.412790805,35862799.116279177,34368515.819767542,32874232.523255911,31379949.226744279,29885665.930232644,28391382.633721013,26897099.337209381,25402816.04069775,23908532.744186118,22414249.447674483,20919966.151162852,19425682.85465122,17931399.558139589,16437116.261627955,14942832.965116322,13448549.668604691,11954266.372093059,10459983.075581426,8965699.7790697943,7471416.482558161,5977133.1860465296,4482849.8895349028,2988566.5930232764,1494283.2965116501]
[null,"Principal",null,{"$f":"IF($H$24>=D40,SLN($H$28,0,$C$17),0)","v":29885665.930232644},29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644]
[null,null,null,{"$f":"IFERROR(D51/D50,\"N/A\")","v":0.05},{"$f":"IFERROR(E51/E50,\"N/A\")","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.000000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Equity"]
[null,"Beginning Balance",null,{"$f":"+D44*$H$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Return",null,{"$f":"D55*$H$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return of Invested Equity",null,{"$f":"+$C$47*$H$20/$H$24*IF(D$40<=$H$24, 1, 0)","v":0},{"$f":"+$C$47*$H$20/$H$24*IF(E40<=$H$24, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Book Equity Return",null,{"$f":"SUM(D56:D57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes"]
[null,"Equity Return",null,{"$f":"D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax on Equity Return",{"$f":"NPV($H$25,D63:AQ63)","v":0},{"$f":"D61*$H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortized ITC",{"$f":"PV($H$25,$H$24,$C$11*$H$13*$H$14/$H$24)/(1-$H$9)+(SUM(PV($H$25,$H$24-OFFSET('POU pro forma'!$D$137,0,0,1,$H$24-1),((OFFSET('POU pro forma'!$D$138,MATCH(5,$C$139:$C$144,0),0,1,$H$24-1)*-$H$15)*$H$9)/((1+$H$25)^(OFFSET('POU pro forma'!$D$137,0,0,1,$H$24-1)-1))))-NPV($H$25,$H$14*$H$13*(1-OFFSET('POU pro forma'!$D$137,0,0,1,$H$24-1)/$H$24)))*$C$11/(1+$H$25)*($H$20*$H$23*(1+$H$9*(1+$H$9/(1-$H$9)))+$H$21*$H$22)","v":0},{"$f":"-D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC",null,{"$f":"D110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - Equity",null,{"$f":"+D62*$H$9/(1-$H$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - ITC",null,{"$f":"+D63/(1-$H$9)-D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - PTC",null,{"$f":"+D64/(1-$H$9)-D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue Requirement"]
[null,"Variable O&M",null,{"$f":"IF($C$17>=D40,$C$22*(1+$C$23)^(D40),0)*D41","v":10722240},10936684.800000001,11155418.495999999,11378526.86592,11606097.403238401,11838219.35130317,12074983.73832923,12316483.413095815,12562813.081357732,12814069.342984887,13070350.729844583,13331757.744441476,13598392.899330305,13870360.757316912,14147767.972463246,14430723.331912514,14719337.798550764,15013724.554521779,15313999.045612214,15620279.02652446,15932684.607054947,16251338.299196048,16576365.065179965,16907892.366483565,17246050.213813238,17590971.218089506,17942790.64245129,18301646.45530032,18667679.384406321,19041032.972094454,19421853.631536335,19810290.704167064,20206496.51825041,20610626.448615413,21022838.977587726,21443295.757139478,21872161.672282271,22309604.905727915,22755797.003842466,23210912.94391932]
[null,"Fuel",null,{"$f":"$C$24*(1+$C$25)^(D40)*$C$26*(1+$C$16)^(D40)/1000*D41","v":27599045.759999998},28151026.6752,28714047.208703998,29288328.15287808,29874094.715935636,30471576.610254355,31081008.142459437,31702628.305308629,32336680.871414803,32983414.488843098,33643082.778619952,34315944.434192352,35002263.322876208,35702308.589333721,36416354.761120394,37144681.856342807,37887575.493469663,38645327.003339052,39418233.543405831,40206598.214273959,41010730.17855943,41830944.782130621,42667563.67777323,43520914.951328702,44391333.250355266,45279159.915362373,46184743.113669619,47108437.975943029,48050606.735461868,49011618.870171115,49991851.247574523,50991688.272526026,52011522.037976556,53051752.478736088,54112787.528310798,55195043.278877012,56298944.144454561,57424923.027343661,58573421.487890512,59744889.917648323]
[null,"CO2 Abatement",null,{"$f":"IF($C$17>=D40,$C$29*(1+$C$28)^(D40)/2000*$C$26*(1+$C$16)^(D40)/1000*$C$27*D41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed O&M",null,{"$f":"IF($C$17>=D40,$C$7*$C$20*1000)*(1+$C$21)^(D40)","v":14280000},14565600,14856911.999999998,15154050.24,15457131.2448,15766273.869696001,16081599.347089918,16403231.334031718,16731295.960712351,17065921.8799266,17407240.31752513,17755385.123875633,18110492.826353144,18472702.682880212,18842156.73653781,19218999.87126857,19603379.86869394,19995447.466067817,20395356.415389173,20803263.543696959,21219328.814570896,21643715.390862316,22076589.698679559,22518121.49265315,22968483.922506213,23427853.600956339,23896410.672975462,24374338.886434976,24861825.664163671,25359062.17744695,25866243.42099588,26383568.289415803,26911239.655204121,27449464.448308203,27998453.737274367,28558422.812019851,29129591.268260252,29712183.09362546,30306426.755497959,30912555.290607926]
[null,"Warranty",null,{"$f":"IF(AND($C$17>=D40,D40>$C$33),$C$9*$C$32)*(1+$C$21)^(D40)","v":0},{"$f":"IF(AND($C$17>=E40,E40>$C$33),$C$9*$C$32)*(1+$C$21)^(E40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Augmentation",null,{"$f":"IF($C$17>=D40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+D40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(D40),0)","v":0},{"$f":"IF($C$17>=E40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+E40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(E40),0)","v":0},{"$f":"IF($C$17>=F40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+F40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(F40),0)","v":0},{"$f":"IF($C$17>=G40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+G40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(G40),0)","v":0},{"$f":"IF($C$17>=H40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+H40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(H40),0)","v":0},{"$f":"IF($C$17>=I40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+I40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(I40),0)","v":0},{"$f":"IF($C$17>=J40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+J40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(J40),0)","v":0},{"$f":"IF($C$17>=K40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+K40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(K40),0)","v":0},{"$f":"IF($C$17>=L40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+L40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(L40),0)","v":0},{"$f":"IF($C$17>=M40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+M40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(M40),0)","v":0},{"$f":"IF($C$17>=N40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+N40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(N40),0)","v":0},{"$f":"IF($C$17>=O40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+O40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(O40),0)","v":0},{"$f":"IF($C$17>=P40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+P40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(P40),0)","v":0},{"$f":"IF($C$17>=Q40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Q40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(Q40),0)","v":0},{"$f":"IF($C$17>=R40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+R40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(R40),0)","v":0},{"$f":"IF($C$17>=S40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+S40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(S40),0)","v":0},{"$f":"IF($C$17>=T40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+T40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(T40),0)","v":0},{"$f":"IF($C$17>=U40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+U40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(U40),0)","v":0},{"$f":"IF($C$17>=V40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+V40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(V40),0)","v":0},{"$f":"IF($C$17>=W40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+W40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(W40),0)","v":0},{"$f":"IF($C$17>=X40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+X40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(X40),0)","v":0},{"$f":"IF($C$17>=Y40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Y40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(Y40),0)","v":0},{"$f":"IF($C$17>=Z40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+Z40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(Z40),0)","v":0},{"$f":"IF($C$17>=AA40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AA40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AA40),0)","v":0},{"$f":"IF($C$17>=AB40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AB40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AB40),0)","v":0},{"$f":"IF($C$17>=AC40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AC40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AC40),0)","v":0},{"$f":"IF($C$17>=AD40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AD40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AD40),0)","v":0},{"$f":"IF($C$17>=AE40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AE40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AE40),0)","v":0},{"$f":"IF($C$17>=AF40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AF40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AF40),0)","v":0},{"$f":"IF($C$17>=AG40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AG40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AG40),0)","v":0},{"$f":"IF($C$17>=AH40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AH40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AH40),0)","v":0},{"$f":"IF($C$17>=AI40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AI40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AI40),0)","v":0},{"$f":"IF($C$17>=AJ40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AJ40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AJ40),0)","v":0},{"$f":"IF($C$17>=AK40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AK40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AK40),0)","v":0},{"$f":"IF($C$17>=AL40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AL40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AL40),0)","v":0},{"$f":"IF($C$17>=AM40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AM40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AM40),0)","v":0},{"$f":"IF($C$17>=AN40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AN40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AN40),0)","v":0},{"$f":"IF($C$17>=AO40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AO40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AO40),0)","v":0},{"$f":"IF($C$17>=AP40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AP40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AP40),0)","v":0},{"$f":"IF($C$17>=AQ40,$C$9*$C$34*INDEX(Resource_Characteristics!$I$155:$AQ$178,MIN(Resource_Characteristics!$C$13+AQ40,2040-2017),Resource_Characteristics!$C$11)*(1+$C$21)^(AQ40),0)","v":0}]
[null,"Periodic Replacement",null,{"$f":"D193","v":0},{"$f":"E193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Tax",null,{"$f":"IF($C$17>=D$40,($C$9*MAX(0,1-(D$40-1)/$C$17))*$C$30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,{"$f":"IF($C$17>=D40,$C$9*$C$31)*(1+$C$21)^(D40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"D51","v":59771331.860465288},{"$f":"E51","v":58277048.563953668},56782765.267442025,55288481.97093039,53794198.674418762,52299915.377907127,50805632.081395499,49311348.784883864,47817065.488372236,46322782.191860601,44828498.895348966,43334215.598837338,41839932.302325703,40345649.005814075,38851365.70930244,37357082.412790805,35862799.116279177,34368515.819767542,32874232.523255911,31379949.226744279,29885665.930232644,28391382.633721013,26897099.337209381,25402816.04069775,23908532.744186118,22414249.447674483,20919966.151162852,19425682.85465122,17931399.558139589,16437116.261627955,14942832.965116322,13448549.668604691,11954266.372093059,10459983.075581426,8965699.7790697943,7471416.482558161,5977133.1860465296,4482849.8895349028,2988566.5930232764,1494283.2965116501]
[null,"Equity Return",null,{"$f":"D56","v":0},{"$f":"E56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"+D57+D52","v":29885665.930232644},{"$f":"+E57+E52","v":29885665.930232644},29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644]
[null,"Tax on Equity Return - before grossup",null,{"$f":"+D62","v":0},{"$f":"+E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ITC",null,{"$f":"IF(D40<=$C$17,-$C$98/$C$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC",null,{"$f":"IF(D40<$H$11+1,-$H$10*D41*(1+$C$21)^(D40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - Equity",null,{"$f":"+D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - ITC",null,{"$f":"+D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Grossup - PTC",null,{"$f":"+D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Revenue Requirement",null,{"$f":"SUM(D70:D87)","v":142258283.55069792},{"$f":"SUM(E70:E87)","v":141816025.96938631},141394808.90237868,140995053.1599611,140617187.96862543,140261651.1393933,139928889.23950672,139619357.76755267,139333521.33208978,139071853.83384782,138834838.65157127,138622968.83157945,138436747.28111801,138276686.96557754,138143311.10965654,138037153.40254736,137958758.20722619,137908680.77392882,137887487.45789579,137895755.94147229,137934075.46065056,138003047.03614265,138103283.70907477,138235410.78139579,138400066.06109348,138597900.11231536,138829576.51049185,139095772.10256219,139397177.2724041,139734496.21157312,140108447.1954557,140519762.86494625,140969190.51375678,141457492.38147378,141985445.95247531,142553844.26082715,143163496.20127624,143815226.84646457,144509877.77048686,145248307.37891987]
[]
[null,"Accumulated Deferred Income Tax"]
[null,"Book Depreciation",null,{"$f":"+D57+D52","v":29885665.930232644},29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644]
[null,"MACRS Schedule",null,{"$f":"IF(ISNUMBER(VLOOKUP($H$16,$C$138:$AQ$145,D137+1)),VLOOKUP($H$16,$C$138:$AQ$145,D137+1),0)","v":3.7499999999999999E-2},7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MACRS Depreciation",null,{"$f":"$H$17*D92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Tax - depreciation related",null,{"$f":"+$H$9*(D91-D93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADIT - depreciation related",null,{"$f":"+SUM($D$94:D94)","v":0},{"$f":"+SUM($D$94:E94)","v":0},{"$f":"+SUM($D$94:F94)","v":0},{"$f":"+SUM($D$94:G94)","v":0},{"$f":"+SUM($D$94:H94)","v":0},{"$f":"+SUM($D$94:I94)","v":0},{"$f":"+SUM($D$94:J94)","v":0},{"$f":"+SUM($D$94:K94)","v":0},{"$f":"+SUM($D$94:L94)","v":0},{"$f":"+SUM($D$94:M94)","v":0},{"$f":"+SUM($D$94:N94)","v":0},{"$f":"+SUM($D$94:O94)","v":0},{"$f":"+SUM($D$94:P94)","v":0},{"$f":"+SUM($D$94:Q94)","v":0},{"$f":"+SUM($D$94:R94)","v":0},{"$f":"+SUM($D$94:S94)","v":0},{"$f":"+SUM($D$94:T94)","v":0},{"$f":"+SUM($D$94:U94)","v":0},{"$f":"+SUM($D$94:V94)","v":0},{"$f":"+SUM($D$94:W94)","v":0},{"$f":"+SUM($D$94:X94)","v":0},{"$f":"+SUM($D$94:Y94)","v":0},{"$f":"+SUM($D$94:Z94)","v":0},{"$f":"+SUM($D$94:AA94)","v":0},{"$f":"+SUM($D$94:AB94)","v":0},{"$f":"+SUM($D$94:AC94)","v":0},{"$f":"+SUM($D$94:AD94)","v":0},{"$f":"+SUM($D$94:AE94)","v":0},{"$f":"+SUM($D$94:AF94)","v":0},{"$f":"+SUM($D$94:AG94)","v":0},{"$f":"+SUM($D$94:AH94)","v":0},{"$f":"+SUM($D$94:AI94)","v":0},{"$f":"+SUM($D$94:AJ94)","v":0},{"$f":"+SUM($D$94:AK94)","v":0},{"$f":"+SUM($D$94:AL94)","v":0},{"$f":"+SUM($D$94:AM94)","v":0},{"$f":"+SUM($D$94:AN94)","v":0},{"$f":"+SUM($D$94:AO94)","v":0},{"$f":"+SUM($D$94:AP94)","v":0},{"$f":"+SUM($D$94:AQ94)","v":0}]
[null,"ITC - initial balance",null,{"$f":"+C98","v":0},{"$f":"+D98","v":0},0,0,0,0,{"$f":"+I98","v":0},0,0,0,{"$f":"+M98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ITC - amortization",null,{"$f":"+$C$98/$H$24*IF(D$40<=$H$24, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ITC - ending balance",{"$f":"+C9*H13*H14","v":0},{"$f":"+D96-D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADIT - total - for rate base adjustment",null,{"$f":"+D95-D98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check of Book Taxes"]
[null,"Revenue",null,{"$f":"D88","v":142258283.55069792},141816025.96938631,141394808.90237868,140995053.1599611,140617187.96862543,140261651.1393933,139928889.23950672,139619357.76755267,139333521.33208978,139071853.83384782,138834838.65157127,138622968.83157945,138436747.28111801,138276686.96557754,138143311.10965654,138037153.40254736,137958758.20722619,137908680.77392882,137887487.45789579,137895755.94147229,137934075.46065056,138003047.03614265,138103283.70907477,138235410.78139579,138400066.06109348,138597900.11231536,138829576.51049185,139095772.10256219,139397177.2724041,139734496.21157312,140108447.1954557,140519762.86494625,140969190.51375678,141457492.38147378,141985445.95247531,142553844.26082715,143163496.20127624,143815226.84646457,144509877.77048686,145248307.37891987]
[null,"Expenses",null,{"$f":"SUM(D70:D78)","v":52601285.759999998},{"$f":"SUM(E70:E78)","v":53653311.475199997},54726377.704704002,55820905.258798085,56937323.363974035,58076069.831253521,59237591.227878585,60422343.052436158,61630789.913484886,62863405.711754583,64120673.825989664,65403087.302509457,66711149.048559651,68045372.029530838,69406279.470121458,70794405.059523895,72210293.160714358,73654499.023928642,75127589.004407227,76630140.784495384,78162743.600185275,79725998.472188979,81320518.441632748,82946928.81046541,84605867.386674717,86297984.734408215,88023944.429096371,89784423.317678317,91580111.784031868,93411714.019712523,95279948.300106734,97185547.2661089,99129258.211431086,101111843.3756597,103134080.24317288,105196761.84803635,107300697.08499709,109446711.02669704,111635645.24723095,113868358.15217558]
[null,"Operating Profit",null,{"$f":"D102-D103","v":89656997.790697932},88162714.494186312,86668431.197674677,85174147.901163012,83679864.604651392,82185581.308139771,80691298.011628136,79197014.715116516,77702731.418604895,76208448.12209323,74714164.82558161,73219881.52906999,71725598.232558355,70231314.936046705,68737031.639535084,67242748.343023464,65748465.046511829,64254181.750000179,62759898.453488559,61265615.156976908,59771331.860465288,58277048.563953668,56782765.267442018,55288481.970930383,53794198.674418762,52299915.377907142,50805632.081395477,49311348.784883872,47817065.488372236,46322782.191860601,44828498.895348966,43334215.598837346,41839932.302325696,40345649.005814075,38851365.709302425,37357082.412790805,35862799.116279155,34368515.819767535,32874232.523255914,31379949.226744294]
[null,"Interest",null,{"$f":"D51","v":59771331.860465288},58277048.563953668,56782765.267442025,55288481.97093039,53794198.674418762,52299915.377907127,50805632.081395499,49311348.784883864,47817065.488372236,46322782.191860601,44828498.895348966,43334215.598837338,41839932.302325703,40345649.005814075,38851365.70930244,37357082.412790805,35862799.116279177,34368515.819767542,32874232.523255911,31379949.226744279,29885665.930232644,28391382.633721013,26897099.337209381,25402816.04069775,23908532.744186118,22414249.447674483,20919966.151162852,19425682.85465122,17931399.558139589,16437116.261627955,14942832.965116322,13448549.668604691,11954266.372093059,10459983.075581426,8965699.7790697943,7471416.482558161,5977133.1860465296,4482849.8895349028,2988566.5930232764,1494283.2965116501]
[null,"Book Depreciation",null,{"$f":"D81","v":29885665.930232644},29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644,29885665.930232644]
[null,"Income",null,{"$f":"D104-D105-D106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,{"$f":"D107*$H$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ITC",null,{"$f":"+D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PTC",null,{"$f":"IF(D40<$H$11+1,-$H$10*D41*(1+$C$21)^(D40),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"After-tax income ",null,{"$f":"D107-D108-D109-D110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check of book equity return"]
[null,"Earnings",null,{"$f":"D111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Book Equity",null,{"$f":"D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ROE",null,{"$f":"IFERROR(IF(D40<=$C$17,D114/D115,0),\"N/A\")","v":"N/A"},{"$f":"IFERROR(IF(E40<=$C$17,E114/E115,0),\"N/A\")","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[null,"Rev Requirement by Functional Category"]
[null,"Capital Costs",null,{"$f":"(D44-(C99-C95))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+D91","v":89656997.790697932},{"$f":"(E44-(D99-D95))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+E91","v":88162714.494186312},86668431.197674662,85174147.901163042,83679864.604651406,82185581.308139771,80691298.011628151,79197014.715116501,77702731.418604881,76208448.122093245,74714164.82558161,73219881.52906999,71725598.23255834,70231314.93604672,68737031.639535084,67242748.343023449,65748465.046511821,64254181.750000186,62759898.453488559,61265615.156976923,59771331.860465288,58277048.563953653,56782765.267442025,55288481.970930398,53794198.674418762,52299915.377907127,50805632.081395492,49311348.784883864,47817065.488372236,46322782.191860601,44828498.895348966,43334215.598837331,41839932.302325703,40345649.005814068,38851365.70930244,37357082.412790805,35862799.11627917,34368515.81976755,32874232.523255922,31379949.226744294]
[null,"Property Tax & Insurance",null,{"$f":"+SUM(D77:D78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,{"$f":"((C99-C95))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+D83+D86","v":0},{"$f":"((D99-D95))*($H$21*$H$22+$H$20*$H$23*(1+$H$9+$H$9^2/(1-$H$9)))+E83+E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Operations & Maintenance",null,{"$f":"SUM(D73)","v":14280000},{"$f":"SUM(E73)","v":14565600},14856911.999999998,15154050.24,15457131.2448,15766273.869696001,16081599.347089918,16403231.334031718,16731295.960712351,17065921.8799266,17407240.31752513,17755385.123875633,18110492.826353144,18472702.682880212,18842156.73653781,19218999.87126857,19603379.86869394,19995447.466067817,20395356.415389173,20803263.543696959,21219328.814570896,21643715.390862316,22076589.698679559,22518121.49265315,22968483.922506213,23427853.600956339,23896410.672975462,24374338.886434976,24861825.664163671,25359062.17744695,25866243.42099588,26383568.289415803,26911239.655204121,27449464.448308203,27998453.737274367,28558422.812019851,29129591.268260252,29712183.09362546,30306426.755497959,30912555.290607926]
[null,"Warranty, Augmentation, & Periodic Replacement",null,{"$f":"SUM(D74:D76)","v":0},{"$f":"SUM(E74:E76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Operations & Maintenance",null,{"$f":"SUM(D70)","v":10722240},10936684.800000001,11155418.495999999,11378526.86592,11606097.403238401,11838219.35130317,12074983.73832923,12316483.413095815,12562813.081357732,12814069.342984887,13070350.729844583,13331757.744441476,13598392.899330305,13870360.757316912,14147767.972463246,14430723.331912514,14719337.798550764,15013724.554521779,15313999.045612214,15620279.02652446,15932684.607054947,16251338.299196048,16576365.065179965,16907892.366483565,17246050.213813238,17590971.218089506,17942790.64245129,18301646.45530032,18667679.384406321,19041032.972094454,19421853.631536335,19810290.704167064,20206496.51825041,20610626.448615413,21022838.977587726,21443295.757139478,21872161.672282271,22309604.905727915,22755797.003842466,23210912.94391932]
[null,"Fuel",null,{"$f":"D71","v":27599045.759999998},28151026.6752,28714047.208703998,29288328.15287808,29874094.715935636,30471576.610254355,31081008.142459437,31702628.305308629,32336680.871414803,32983414.488843098,33643082.778619952,34315944.434192352,35002263.322876208,35702308.589333721,36416354.761120394,37144681.856342807,37887575.493469663,38645327.003339052,39418233.543405831,40206598.214273959,41010730.17855943,41830944.782130621,42667563.67777323,43520914.951328702,44391333.250355266,45279159.915362373,46184743.113669619,47108437.975943029,48050606.735461868,49011618.870171115,49991851.247574523,50991688.272526026,52011522.037976556,53051752.478736088,54112787.528310798,55195043.278877012,56298944.144454561,57424923.027343661,58573421.487890512,59744889.917648323]
[null,"Carbon",null,{"$f":"D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Tax Credit",null,{"$f":"SUM(D84,D87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D119:D127)","v":142258283.55069792},141816025.96938631,141394808.90237865,140995053.1599611,140617187.96862546,140261651.1393933,139928889.23950672,139619357.76755267,139333521.33208975,139071853.83384782,138834838.65157127,138622968.83157945,138436747.28111801,138276686.96557757,138143311.10965654,138037153.40254736,137958758.20722619,137908680.77392882,137887487.45789579,137895755.94147229,137934075.46065056,138003047.03614265,138103283.70907477,138235410.78139582,138400066.06109348,138597900.11231536,138829576.51049185,139095772.10256219,139397177.2724041,139734496.21157312,140108447.1954557,140519762.86494625,140969190.51375678,141457492.38147378,141985445.95247534,142553844.26082715,143163496.20127627,143815226.84646457,144509877.77048686,145248307.37891987]
[]
[null,"Discount Rate",{"$f":"(1+$H$25)/(1+$H$26)-1","v":2.941176470588247E-2}]
[null,"NPV Energy",{"$f":"NPV(C130, D41:AQ41)","v":24530966.115833301}]
[null,"NPV Capacity",{"$f":"-PV($C$130,$C$17,$C$7)*1000","v":4667230.9961631047}]
[null,"LCOE",{"$f":"NPV($H$25,$D$128:$AQ$128)/$C$131","v":97.789443945800215}]
[]
[null,"MACRS Schedules"]
[]
[null,"MACRS Schedule","Term",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,0]
[null,null,3,0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2]
[null,null,5,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,7,0.1429,0.24489999999999998,0.17489999999999997,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.929999999999999E-2,4.4600000000000001E-2]
[null,null,10,0.1,0.18,0.14400000000000002,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5599999999999992E-2,6.5500000000000003E-2,3.2799999999999996E-2]
[null,null,15,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2]
[null,null,20,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2]
[null,null,"5 + Bonus",{"$f":"50%+50%*D140","v":0.6},{"$f":"50%*E140","v":0.16},{"$f":"50%*F140","v":9.6000000000000002E-2},{"$f":"50%*G140","v":5.7599999999999998E-2},{"$f":"50%*H140","v":5.7599999999999998E-2},{"$f":"50%*I140","v":2.8799999999999999E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Periodic O&M","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,null,0]
[null,null,{"$f":"J10","v":0},{"$f":"IF(AND(D$174<=$C177,D$174>$C176),-PMT($C$186,($C177-$C176),$L10/((1+$C$186)^($C177-$C176))),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(N$174<=$C177,N$174>$C176),-PMT($C$186,($C177-$C176),$L10/((1+$C$186)^($C177-$C176))),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$174<=$C177,X$174>$C176),-PMT($C$186,($C177-$C176),$L10/((1+$C$186)^($C177-$C176))),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH$174<=$C177,AH$174>$C176),-PMT($C$186,($C177-$C176),$L10/((1+$C$186)^($C177-$C176))),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Interest Rate",0.02]
[null,"Beginning Balance",null,0,{"$f":"D191","v":0},{"$f":"E191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Earned",null,{"$f":"D187*$C$183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contributions",null,{"$f":"SUM(D$177:D$183)","v":0},{"$f":"SUM(E$177:E$183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Expenses",null,{"$f":"-SUMPRODUCT(($J$8:$J$14=D$171)*$K$8:$K$14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,{"$f":"SUM(D187:D190)","v":0},{"$f":"SUM(E187:E190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expense",null,{"$f":"SUM(D$177:D$183)","v":0},{"$f":"SUM(E$177:E$183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Simple pro forma","index":6,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
["Levelized Cost Calculations - Simplified Calculation"]
[]
[null,"Resource Cost, Performance, & Financing"]
[]
[null,"System Cost",null,null,"Income Tax Assumptions",null,null,null,null,"Outputs",null,"$/MWh","$/kW-year"]
[null,"System Size (MW)",{"$f":"Resource_Characteristics!F21","v":200},null,"Tax Credit - Federal PTC ($/MWh)",null,null,{"$f":"PTC","v":0},null,"Capital",null,{"$f":"IFERROR((System_Cost*Capital_Recovery_Factor)/(1*Capacity_Factor*8760*Production_Levelization_Factor)*1000,\"N/A\")","v":85.053045321354645},{"$f":"IFERROR((System_Cost*(WACC*(1+WACC)^Lifetime)/(((1+WACC)^Lifetime)-1)),\"N/A\")","v":447.03880620904005}]
[null,"System Cost ($/kW)",{"$f":"Resource_Characteristics!F30","v":5977.1331860465289},null,"Tax Credit - Federal PTC (Years)",null,null,{"$f":"Resource_Characteristics!F76","v":0},null,"Property Tax & Insurance",null,{"$f":"IFERROR((System_Cost*Insurance*Fixed_O_M_Levelization_Factor)/(1*Capacity_Factor*8760*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1-Degradation_Factor)/(1+WACC))^Lifetime))/(WACC+Degradation_Factor))*1000+(System_Cost*PropertyTax*PropTax_Levelization_Factor)/(1*Capacity_Factor*8760*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1-Degradation_Factor)/(1+WACC))^Lifetime))/(WACC+Degradation_Factor))*1000,\"N/A\")","v":0},{"$f":"IFERROR((System_Cost*Insurance*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+Fixed_O_M_Escalator)/(1+WACC))^Lifetime))/(WACC-Fixed_O_M_Escalator))+(System_Cost*PropertyTax*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+Fixed_O_M_Escalator)/(1+WACC))^Lifetime))/(WACC-Fixed_O_M_Escalator)),\"N/A\")","v":0}]
[null,null,null,null,"Tax Credit - Federal PTC Escalator",null,null,0.02,null,"Warranty, augmentation, periodic replacement",null,{"$f":"IFERROR((System_Cost*WarrantyAugmentation*WALevelizationFactor)/(1*Capacity_Factor*8760*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1-Degradation_Factor)/(1+WACC))^Lifetime))/(WACC+Degradation_Factor))*1000,\"N/A\")","v":0},{"$f":"L9*8760*Capacity_Factor/1000","v":0}]
[null,"Performance Inputs",null,null,"Tax Credit - Federal ITC (%)",null,null,{"$f":"ITC","v":0},null,"ITC",null,{"$f":"IFERROR(-(System_Cost*Capital_Recovery_Factor*(Federal_ITC*Federal_ITC_Applic))/(1*Capacity_Factor*8760*Production_Levelization_Factor)*1000,\"N/A\")","v":0},{"$f":"IFERROR(-(System_Cost*(WACC*(1+WACC)^Lifetime)/(((1+WACC)^Lifetime)-1)*(Federal_ITC*Federal_ITC_Applic)),\"N/A\")","v":0}]
[null,"Capacity Factor (AC)",{"$f":"Resource_Characteristics!F23","v":0.6},null,"Tax Credit - Federal ITC - % of Capital Cost Eligibile",null,null,{"$f":"Resource_Characteristics!F74","v":0},null,"Fixed O&M",null,{"$f":"IFERROR((Fixed_O_M*Fixed_O_M_Levelization_Factor)/(1*Capacity_Factor*8760*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1-Degradation_Factor)/(1+WACC))^Lifetime))/(WACC+Degradation_Factor))*1000,\"N/A\")","v":17.041738608754073},{"$f":"IFERROR((Fixed_O_M*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+Fixed_O_M_Escalator)/(1+WACC))^Lifetime))/(WACC-Fixed_O_M_Escalator)),\"N/A\")","v":89.57137812761141}]
[null,"Degradation Factor",{"$f":"Resource_Characteristics!F24","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"IFERROR(((Variable_O_M/1000*Capacity_Factor*8760)*Variable_O_M_Levelization_Factor)/(1*Capacity_Factor*8760)*1000,\"N/A\")","v":12.795911161087345}]
[null,"System Economic Life (=PPA Term)",{"$f":"CHOOSE(MATCH(H14,{\"IPP\",\"IOU\",\"POU\"},0),Resource_Characteristics!F56,Resource_Characteristics!F63,Resource_Characteristics!F68)","v":40},null,"Financing",null,null,null,null,"Fuel",null,{"$f":"IFERROR(((Heat_Rate/1000000*Capacity_Factor*8760*Fuel_Cost)*Fuel_Levelization_Factor)/(1*Capacity_Factor*8760)*1000,\"N/A\")","v":32.936675328638813}]
[null,null,null,null,"Financing Choice",null,null,{"$f":"financingChoice","v":"IOU"},null,"Carbon",null,{"$f":"IFERROR(((Heat_Rate/1000000*Capacity_Factor*8760*Carbon_Cost*Carbon_Content/2000)*Carbon_Levelization_Factor)/(1*Capacity_Factor*8760)*1000,\"N/A\")","v":0}]
[null,"Ongoing Costs",null,null,"WACC",null,null,{"$f":"CHOOSE(MATCH(H14,{\"IPP\",\"IOU\",\"POU\"},0),Resource_Characteristics!$F$57,Resource_Characteristics!$F$64*Resource_Characteristics!F67+Resource_Characteristics!$F$65*Resource_Characteristics!$F$66*(1-Resource_Characteristics!$K$7),Resource_Characteristics!$F$69)","v":6.9750000000000006E-2},null,"PTC",null,{"$f":"IFERROR(IF(L14=\"N/A\",\"N/A\",-(PTC_Rate/1000*PTC_Levelization_Factor)*1000),\"N/A\")","v":0},{"$f":"IFERROR(-(PTC_Rate/1000*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+PTC_Escalator)/(1+WACC))^Lifetime))/(WACC-PTC_Escalator))*1000*(((1-(1/(1+WACC-PTC_Escalator)^(PTC_Years)))*(1+WACC-PTC_Escalator)/(WACC-PTC_Escalator))/((1-(1/(1+WACC-PTC_Escalator)^(Lifetime)))*(1+WACC-PTC_Escalator)/(WACC-PTC_Escalator)))*(1*Capacity_Factor*8760*((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1-Degradation_Factor)/(1+WACC))^Lifetime))/(WACC+Degradation_Factor))/1000,\"N/A\")","v":0}]
[null,"Fixed O&M Costs ($/kW-yr)",{"$f":"Resource_Characteristics!F35","v":70},null,null,null,null,null,null,"Total",null,{"$f":"IF(L15=\"N/A\",\"N/A\",SUM(L7:L15))","v":147.82737041983489},{"$f":"IF(M15=\"N/A\",\"N/A\",SUM(M7:M15))","v":536.6101843366514}]
[null,"Fixed O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F36","v":0.02},null,"Levelization Factors"]
[null,"Variable O&M Costs ($/MWh)",{"$f":"Resource_Characteristics!F37","v":10},null,"Capital Recovery Factor",null,null,{"$f":"(WACC*(1+WACC)^Lifetime)/(((1+WACC)^Lifetime)-1)","v":7.4791508285718178E-2}]
[null,"Variable O&M Costs Escalator (%/yr)",{"$f":"Resource_Characteristics!F38","v":0.02},null,"Production Levelization Factor",null,null,{"$f":"((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1-Degradation_Factor)/(1+WACC))^Lifetime))/(WACC+Degradation_Factor)","v":1},null,"Comparison to Detailed Proforma",null,"Simple","Detailed"]
[null,"Fuel Costs ($/MMbtu)",{"$f":"Resource_Characteristics!F40","v":2.34},null,"Fixed O&M levelization Factor",null,null,{"$f":"((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+Fixed_O_M_Escalator)/(1+WACC))^Lifetime))/(WACC-Fixed_O_M_Escalator)","v":1.2795911161087343},null,"Capital",null,{"$f":"L7","v":85.053045321354645},{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P7,'IOU pro forma'!Q7,'POU pro forma'!Q7)","v":73.046112971045162}]
[null,"Fuel Escalator (%/yr)",{"$f":"Resource_Characteristics!F41","v":0.02},null,"Variable O&M Levelization Factor",null,null,{"$f":"((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+Variable_O_M_Escalator)/(1+WACC))^Lifetime))/(WACC-Variable_O_M_Escalator)","v":1.2795911161087343},null,"Property Tax & Insurance",null,0,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P9,'IOU pro forma'!Q8,'POU pro forma'!Q8)","v":0}]
[null,"Heat Rate (Btu/kWh)",{"$f":"Resource_Characteristics!F42","v":11000},null,"Fuel Levelization Factor",null,null,{"$f":"((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+Fuel_Cost_Escalator)/(1+WACC))^Lifetime))/(WACC-Fuel_Cost_Escalator)","v":1.2795911161087343},null,"Warranty, augmentation, periodic replacement",null,0,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),SUM('IPP pro forma'!P12:P14),'IOU pro forma'!Q9,'POU pro forma'!Q9)","v":0}]
[null,"CO2 Allowance Price ($/ton)",{"$f":"Resource_Characteristics!F43","v":0},null,"Carbon Levelization Factor",null,null,{"$f":"((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+Carbon_Cost_Escalator)/(1+WACC))^Lifetime))/(WACC-Carbon_Cost_Escalator)","v":1},null,"ITC",null,0,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P10,'IOU pro forma'!Q10,'POU pro forma'!Q10)","v":0}]
[null,"CO2 Allowance Price Escalation (%/yr)",{"$f":"Resource_Characteristics!F44","v":0},null,"PTC Levelization Factor",null,null,{"$f":"((WACC*(1+WACC)^Lifetime)/((1+WACC)^Lifetime-1)*(1-((1+PTC_Escalator)/(1+WACC))^Lifetime))/(WACC-PTC_Escalator)*(((1-(1/(1+WACC-PTC_Escalator)^(PTC_Years)))*(1+WACC-PTC_Escalator)/(WACC-PTC_Escalator))/((1-(1/(1+WACC-PTC_Escalator)^(Lifetime)))*(1+WACC-PTC_Escalator)/(WACC-PTC_Escalator)))","v":0},null,"Fixed O&M",null,17.041738608754073,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P11,'IOU pro forma'!Q11,'POU pro forma'!Q11)","v":13.318112633181135}]
[null,"CO2 Emission Rate by Fuel (lb/MMBtu) ",{"$f":"Resource_Characteristics!F45","v":0},null,"Property Tax Levelization Factor",null,null,{"$f":"1/WACC*(Lifetime-((1-(1/(1+WACC))^(Lifetime+1))/(1-(1/(1+WACC)))-1))/Lifetime*Capital_Recovery_Factor","v":0.71385674961603107},null,"Variable O&M",null,12.795911161087345,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P15,'IOU pro forma'!Q12,'POU pro forma'!Q12)","v":10.000000000000011}]
[null,"Property Tax (%)",{"$f":"Resource_Characteristics!F49","v":0},null,"Warranty and Augmentation Levelization Factor",null,null,{"$f":"1/WACC*(Lifetime-((1-(1/(1+WACC))^(Lifetime+1))/(1-(1/(1+WACC)))-1))/Lifetime*Capital_Recovery_Factor","v":0.71385674961603107},null,"Fuel",null,32.936675328638813,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P16,'IOU pro forma'!Q13,'POU pro forma'!Q13)","v":25.740000000000027}]
[null,"Insurance (%)",{"$f":"Resource_Characteristics!F50","v":0},null,null,null,null,null,null,"Carbon",null,0,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P17,'IOU pro forma'!Q14,'POU pro forma'!Q14)","v":0}]
[null,"Warranty and augmentation",{"$f":"Resource_Characteristics!F46+Resource_Characteristics!F48","v":0},null,null,null,null,null,null,"PTC",null,0,{"$f":"CHOOSE(MATCH($H$14,{\"IPP\",\"IOU\",\"POU\"},0),'IPP pro forma'!P18,'IOU pro forma'!Q15,'POU pro forma'!Q15)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L20:L28)","v":147.82737041983489},{"$f":"SUM(M20:M28)","v":122.10422560422633}]

{"sheet":"Tx pro forma","index":7,"n_rows":106,"n_cols":43,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
["Levelized Cost Calculations - Transmission Projects"]
[]
[null,"Resource Cost, Performance, & Financing"]
[]
[null,"System Cost",null,null,"Financing"]
[null,"Total System Cost",{"$f":"1000000000","v":1000000000},null,"Financing Choice",null,null,{"$f":"financingChoice","v":"IOU"}]
[null,null,null,null,"% Financed w/ equity",null,null,{"$f":"CHOOSE(MATCH(H7,{\"IPP\",\"IOU\",\"POU\"},0),1-Resource_Characteristics!$F$59,Resource_Characteristics!$F$64,0)","v":0.5}]
[null,"Economic Lifetime",null,null,"% Financed w/ debt",null,null,{"$f":"1-H8","v":0.5}]
[null,"System Economic Life",40,null,"Debt Interest rate",null,null,{"$f":"CHOOSE(MATCH(H7,{\"IPP\",\"IOU\",\"POU\"},0),Resource_Characteristics!$F$58,Resource_Characteristics!$F$66,Resource_Characteristics!$F$69)","v":0.05}]
[null,null,null,null,"Cost of Equity",null,null,{"$f":"CHOOSE(MATCH(H7,{\"IPP\",\"IOU\",\"POU\"},0),Resource_Characteristics!$F$62,Resource_Characteristics!$F$67,0)","v":0.1}]
[null,"Ongoing Costs",null,null,"Debt period in years",null,null,{"$f":"C10","v":40}]
[null,"Fixed O&M Costs (%)",2.5000000000000001E-2,null,"WACC",null,null,{"$f":"H8*H11+H9*H10*(1-C21)","v":6.9750000000000006E-2}]
[null,"Fixed O&M Costs Escalator (%/yr)",0.02,null,"Equity Amount",null,null,{"$f":"H8*C7","v":500000000}]
[null,"Property Tax",{"$f":"Resource_Characteristics!F49","v":0},null,"Debt Amount",null,null,{"$f":"H9*C7","v":500000000}]
[null,"Insurance",{"$f":"Resource_Characteristics!F50","v":0}]
[]
[null,"Income Tax Assumptions"]
[null,"Income Tax - Federal",{"$f":"Resource_Characteristics!K5","v":0.21},null,"Outputs",null,"$/yr","% CapEx/yr"]
[null,"Income Tax - State",{"$f":"Resource_Characteristics!K6","v":0},null,"Capital",null,{"$f":"NPV($H$13,$D87:$AQ87)/$C$93","v":82417604.100587294},{"$f":"G20/$C$7","v":8.2417604100587294E-2}]
[null,"Income Tax - Effective Tax Rate",{"$f":"Resource_Characteristics!K7","v":0.21},null,"Property Tax & Insurance",null,{"$f":"NPV($H$13,$D88:$AQ88)/$C$93","v":0},{"$f":"G21/$C$7","v":0}]
[null,"MACRS Term",15,null,"Fixed O&M",null,{"$f":"NPV($H$13,$D89:$AQ89)/$C$93","v":32629573.46077273},{"$f":"G22/$C$7","v":3.2629573460772728E-2}]
[null,"Levelization Escalation Rate",0,null,"Total",null,{"$f":"SUM(G20:G22)","v":115047177.56136003},{"$f":"SUM(H20:H22)","v":0.11504717756136001}]
[]
[null,"Transmission Pro Forma"]
[]
[null,"Year",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,"Debt Term Flag",null,{"$f":"IF(D39>0, 1, 0)","v":1},{"$f":"IF(E39>0, 1, 0)","v":1},{"$f":"IF(F39>0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Capital Cost",null,{"$f":"IF(D29=1,$C$34,0)","v":1000000000},{"$f":"IF(E29=1,$C$34,0)","v":1000000000},1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000]
[null,"Starting Rate Base",null,{"$f":"+C34*IF(D$27<=$H$12, 1, 0)","v":1000000000},969750000,930050000,892345000,856425000,822122000,789289000,757149000,725009000,692848000,660708000,628547000,596407000,564246000,532106000,499945000,474000000,454250000,434500000,414750000,395000000,375250000,355500000,335750000,316000000,296250000,276500000,256750000,237000000,217250000,197500000,177750000,158000000,138250000,118500000,98750000,79000000,59250000,39500000,19750000]
[null,"Accumulated Deferred Income Tax",null,{"$f":"+D69*IF(D$27<=$H$12, 1, 0)","v":-5250000},-19950000,-32655000,-43575000,-52878000,-60711000,-67851000,-74991000,-82152000,-89292000,-96453000,-103593000,-110754000,-117894000,-125055000,-126000000,-120750000,-115500000,-110250000,-105000000,-99750000,-94500000,-89250000,-84000000,-78750000,-73500000,-68250000,-63000000,-57750000,-52500000,-47250000,-42000000,-36750000,-31500000,-26250000,-21000000,-15750000,-10500000,-5250000,0]
[null,"Accumulated Depreciation",null,{"$f":"-(SUM($D$39:D39)+SUM($D$44:D44))*IF(D$27<=$H$12, 1, 0)","v":-25000000},{"$f":"-(SUM($D$39:E39)+SUM($D$44:E44))*IF(E$27<=$H$12, 1, 0)","v":-50000000},{"$f":"-(SUM($D$39:F39)+SUM($D$44:F44))*IF(F$27<=$H$12, 1, 0)","v":-75000000},{"$f":"-(SUM($D$39:G39)+SUM($D$44:G44))*IF(G$27<=$H$12, 1, 0)","v":-100000000},{"$f":"-(SUM($D$39:H39)+SUM($D$44:H44))*IF(H$27<=$H$12, 1, 0)","v":-125000000},{"$f":"-(SUM($D$39:I39)+SUM($D$44:I44))*IF(I$27<=$H$12, 1, 0)","v":-150000000},{"$f":"-(SUM($D$39:J39)+SUM($D$44:J44))*IF(J$27<=$H$12, 1, 0)","v":-175000000},{"$f":"-(SUM($D$39:K39)+SUM($D$44:K44))*IF(K$27<=$H$12, 1, 0)","v":-200000000},{"$f":"-(SUM($D$39:L39)+SUM($D$44:L44))*IF(L$27<=$H$12, 1, 0)","v":-225000000},{"$f":"-(SUM($D$39:M39)+SUM($D$44:M44))*IF(M$27<=$H$12, 1, 0)","v":-250000000},{"$f":"-(SUM($D$39:N39)+SUM($D$44:N44))*IF(N$27<=$H$12, 1, 0)","v":-275000000},{"$f":"-(SUM($D$39:O39)+SUM($D$44:O44))*IF(O$27<=$H$12, 1, 0)","v":-300000000},{"$f":"-(SUM($D$39:P39)+SUM($D$44:P44))*IF(P$27<=$H$12, 1, 0)","v":-325000000},{"$f":"-(SUM($D$39:Q39)+SUM($D$44:Q44))*IF(Q$27<=$H$12, 1, 0)","v":-350000000},{"$f":"-(SUM($D$39:R39)+SUM($D$44:R44))*IF(R$27<=$H$12, 1, 0)","v":-375000000},{"$f":"-(SUM($D$39:S39)+SUM($D$44:S44))*IF(S$27<=$H$12, 1, 0)","v":-400000000},{"$f":"-(SUM($D$39:T39)+SUM($D$44:T44))*IF(T$27<=$H$12, 1, 0)","v":-425000000},{"$f":"-(SUM($D$39:U39)+SUM($D$44:U44))*IF(U$27<=$H$12, 1, 0)","v":-450000000},{"$f":"-(SUM($D$39:V39)+SUM($D$44:V44))*IF(V$27<=$H$12, 1, 0)","v":-475000000},{"$f":"-(SUM($D$39:W39)+SUM($D$44:W44))*IF(W$27<=$H$12, 1, 0)","v":-500000000},{"$f":"-(SUM($D$39:X39)+SUM($D$44:X44))*IF(X$27<=$H$12, 1, 0)","v":-525000000},{"$f":"-(SUM($D$39:Y39)+SUM($D$44:Y44))*IF(Y$27<=$H$12, 1, 0)","v":-550000000},{"$f":"-(SUM($D$39:Z39)+SUM($D$44:Z44))*IF(Z$27<=$H$12, 1, 0)","v":-575000000},{"$f":"-(SUM($D$39:AA39)+SUM($D$44:AA44))*IF(AA$27<=$H$12, 1, 0)","v":-600000000},{"$f":"-(SUM($D$39:AB39)+SUM($D$44:AB44))*IF(AB$27<=$H$12, 1, 0)","v":-625000000},{"$f":"-(SUM($D$39:AC39)+SUM($D$44:AC44))*IF(AC$27<=$H$12, 1, 0)","v":-650000000},{"$f":"-(SUM($D$39:AD39)+SUM($D$44:AD44))*IF(AD$27<=$H$12, 1, 0)","v":-675000000},{"$f":"-(SUM($D$39:AE39)+SUM($D$44:AE44))*IF(AE$27<=$H$12, 1, 0)","v":-700000000},{"$f":"-(SUM($D$39:AF39)+SUM($D$44:AF44))*IF(AF$27<=$H$12, 1, 0)","v":-725000000},{"$f":"-(SUM($D$39:AG39)+SUM($D$44:AG44))*IF(AG$27<=$H$12, 1, 0)","v":-750000000},{"$f":"-(SUM($D$39:AH39)+SUM($D$44:AH44))*IF(AH$27<=$H$12, 1, 0)","v":-775000000},{"$f":"-(SUM($D$39:AI39)+SUM($D$44:AI44))*IF(AI$27<=$H$12, 1, 0)","v":-800000000},{"$f":"-(SUM($D$39:AJ39)+SUM($D$44:AJ44))*IF(AJ$27<=$H$12, 1, 0)","v":-825000000},{"$f":"-(SUM($D$39:AK39)+SUM($D$44:AK44))*IF(AK$27<=$H$12, 1, 0)","v":-850000000},{"$f":"-(SUM($D$39:AL39)+SUM($D$44:AL44))*IF(AL$27<=$H$12, 1, 0)","v":-875000000},{"$f":"-(SUM($D$39:AM39)+SUM($D$44:AM44))*IF(AM$27<=$H$12, 1, 0)","v":-900000000},{"$f":"-(SUM($D$39:AN39)+SUM($D$44:AN44))*IF(AN$27<=$H$12, 1, 0)","v":-925000000},{"$f":"-(SUM($D$39:AO39)+SUM($D$44:AO44))*IF(AO$27<=$H$12, 1, 0)","v":-950000000},{"$f":"-(SUM($D$39:AP39)+SUM($D$44:AP44))*IF(AP$27<=$H$12, 1, 0)","v":-975000000},{"$f":"-(SUM($D$39:AQ39)+SUM($D$44:AQ44))*IF(AQ$27<=$H$12, 1, 0)","v":-1000000000}]
[null,"Ending Balance Rate Base",{"$f":"C7","v":1000000000},{"$f":"D30+D32+D33","v":969750000},930050000,892345000,856425000,822122000,789289000,757149000,725009000,692848000,660708000,628547000,596407000,564246000,532106000,499945000,474000000,454250000,434500000,414750000,395000000,375250000,355500000,335750000,316000000,296250000,276500000,256750000,237000000,217250000,197500000,177750000,158000000,138250000,118500000,98750000,79000000,59250000,39500000,19750000,0]
[]
[null,"Debt"]
[null,"Beginning Balance",null,{"$f":"+D31*$H$9","v":500000000},484875000,465025000,446172500,428212500,411061000,394644500,378574500,362504500,346424000,330354000,314273500,298203500,282123000,266053000,249972500,237000000,227125000,217250000,207375000,197500000,187625000,177750000,167875000,158000000,148125000,138250000,128375000,118500000,108625000,98750000,88875000,79000000,69125000,59250000,49375000,39500000,29625000,19750000,9875000]
[null,"Interest",null,{"$f":"IF(AND(D37>0,$H$12>=D27),D37*$H$10,0)","v":25000000},24243750,23251250,22308625,21410625,20553050,19732225,18928725,18125225,17321200,16517700,15713675,14910175,14106150,13302650,12498625,11850000,11356250,10862500,10368750,9875000,9381250,8887500,8393750,7900000,7406250,6912500,6418750,5925000,5431250,4937500,4443750,3950000,3456250,2962500,2468750,1975000,1481250,987500,493750]
[null,"Principal",null,{"$f":"IF($H$12>=D27,SLN($H$15,0,$C$10),0)","v":12500000},12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000]
[null,null,null,{"$f":"D38/D37","v":0.05},{"$f":"E38/E37","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Equity"]
[null,"Beginning Balance",null,{"$f":"+D31*$H$8","v":500000000},484875000,465025000,446172500,428212500,411061000,394644500,378574500,362504500,346424000,330354000,314273500,298203500,282123000,266053000,249972500,237000000,227125000,217250000,207375000,197500000,187625000,177750000,167875000,158000000,148125000,138250000,128375000,118500000,108625000,98750000,88875000,79000000,69125000,59250000,49375000,39500000,29625000,19750000,9875000]
[null,"Equity Return",null,{"$f":"D42*$H$11","v":50000000},48487500,46502500,44617250,42821250,41106100,39464450,37857450,36250450,34642400,33035400,31427350,29820350,28212300,26605300,24997250,23700000,22712500,21725000,20737500,19750000,18762500,17775000,16787500,15800000,14812500,13825000,12837500,11850000,10862500,9875000,8887500,7900000,6912500,5925000,4937500,3950000,2962500,1975000,987500]
[null,"Return of Invested Equity",null,{"$f":"+$C$34*$H$8/$H$12*IF(D$27<=$H$12, 1, 0)","v":12500000},{"$f":"+$C$34*$H$8/$H$12*IF(E27<=$H$12, 1, 0)","v":12500000},12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000,12500000]
[null,"Book Equity Return",null,{"$f":"SUM(D43:D44)","v":62500000},60987500,59002500,57117250,55321250,53606100,51964450,50357450,48750450,47142400,45535400,43927350,42320350,40712300,39105300,37497250,36200000,35212500,34225000,33237500,32250000,31262500,30275000,29287500,28300000,27312500,26325000,25337500,24350000,23362500,22375000,21387500,20400000,19412500,18425000,17437500,16450000,15462500,14475000,13487500]
[]
[null,"Taxes"]
[null,"Equity Return",null,{"$f":"D43","v":50000000},48487500,46502500,44617250,42821250,41106100,39464450,37857450,36250450,34642400,33035400,31427350,29820350,28212300,26605300,24997250,23700000,22712500,21725000,20737500,19750000,18762500,17775000,16787500,15800000,14812500,13825000,12837500,11850000,10862500,9875000,8887500,7900000,6912500,5925000,4937500,3950000,2962500,1975000,987500]
[null,"Tax on Equity Return",null,{"$f":"D48*$C$21","v":10500000},10182375,9765525,9369622.5,8992462.5,8632281,8287534.5,7950064.5,7612594.5,7274904,6937434,6599743.5,6262273.5,5924583,5587113,5249422.5,4977000,4769625,4562250,4354875,4147500,3940125,3732750,3525375,3318000,3110625,2903250,2695875,2488500,2281125,2073750,1866375,1659000,1451625,1244250,1036875,829500,622125,414750,207375]
[null,"Tax Grossup - Equity",null,{"$f":"+D49*$C$21/(1-$C$21)","v":2791139.2405063291},2706707.2784810127,2595899.0506329113,2490659.1455696202,2390401.4240506329,2294656.9746835441,2203015.4999999995,2113308.2848101263,2023601.0696202531,1933835.2405063289,1844128.0253164554,1754362.1962025317,1664654.9810126582,1574889.151898734,1485181.9367088606,1395416.1075949364,1323000,1267875,1212750,1157625,1102500,1047375,992250,937125,882000,826875,771750,716625,661500,606375,551250,496125,441000,385875,330750,275625,220500,165375,110250,55125]
[]
[null,"Revenue Requirement"]
[null,"Fixed O&M",null,{"$f":"IF($C$10>=D27,$C$13*$C$7)*(1+$C$14)^(D27)","v":25500000},{"$f":"IF($C$10>=E27,$C$13*$C$7)*(1+$C$14)^(E27)","v":26010000},26530200,27060804,27602020.080000002,28154060.481600001,28717141.691231996,29291484.525056638,29877314.215557773,30474860.499868929,31084357.7098663,31706044.864063632,32340165.761344902,32986969.076571804,33646708.458103232,34319642.627265304,35006035.47981061,35706156.18940682,36420279.313194953,37148684.899458855,37891658.597448029,38649491.769396991,39422481.604784928,40210931.236880623,41015149.861618236,41835452.858850606,42672161.916027613,43525605.154348172,44396117.257435128,45284039.602583833,46189720.394635506,47113514.802528225,48055785.098578788,49016900.800550364,49997238.816561371,50997183.592892595,52017127.264750451,53057469.810045466,54118619.206246354,55200991.590371296]
[null,"Property Tax",null,{"$f":"IF($C$10>=D$27,($C$7*MAX(0,1-(D$27-1)/$C$10))*$C$15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,{"$f":"IF($C$10>=D27,$C$7*$C$16)*(1+$C$14)^(D27)","v":0},{"$f":"IF($C$10>=E27,$C$7*$C$16)*(1+$C$14)^(E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,{"$f":"D38","v":25000000},24243750,23251250,22308625,21410625,20553050,19732225,18928725,18125225,17321200,16517700,15713675,14910175,14106150,13302650,12498625,11850000,11356250,10862500,10368750,9875000,9381250,8887500,8393750,7900000,7406250,6912500,6418750,5925000,5431250,4937500,4443750,3950000,3456250,2962500,2468750,1975000,1481250,987500,493750]
[null,"Equity Return",null,{"$f":"D43","v":50000000},48487500,46502500,44617250,42821250,41106100,39464450,37857450,36250450,34642400,33035400,31427350,29820350,28212300,26605300,24997250,23700000,22712500,21725000,20737500,19750000,18762500,17775000,16787500,15800000,14812500,13825000,12837500,11850000,10862500,9875000,8887500,7900000,6912500,5925000,4937500,3950000,2962500,1975000,987500]
[null,"Depreciation",null,{"$f":"+D44+D39","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Tax on Equity Return - before grossup",null,{"$f":"+D49","v":10500000},10182375,9765525,9369622.5,8992462.5,8632281,8287534.5,7950064.5,7612594.5,7274904,6937434,6599743.5,6262273.5,5924583,5587113,5249422.5,4977000,4769625,4562250,4354875,4147500,3940125,3732750,3525375,3318000,3110625,2903250,2695875,2488500,2281125,2073750,1866375,1659000,1451625,1244250,1036875,829500,622125,414750,207375]
[null,"Tax Grossup - Equity",null,{"$f":"+D50","v":2791139.2405063291},2706707.2784810127,2595899.0506329113,2490659.1455696202,2390401.4240506329,2294656.9746835441,2203015.4999999995,2113308.2848101263,2023601.0696202531,1933835.2405063289,1844128.0253164554,1754362.1962025317,1664654.9810126582,1574889.151898734,1485181.9367088606,1395416.1075949364,1323000,1267875,1212750,1157625,1102500,1047375,992250,937125,882000,826875,771750,716625,661500,606375,551250,496125,441000,385875,330750,275625,220500,165375,110250,55125]
[null,"Total Revenue Requirement",null,{"$f":"SUM(D53:D60)","v":138791139.24050632},136630332.27848101,133645374.05063291,130846960.64556962,128216759.00405063,125740148.45628354,123404366.691232,121141032.30986676,118889184.78517802,116647199.74037527,114419019.73518276,112201175.56026617,109997619.24235757,107804891.22847053,105626953.39481211,103460356.23486024,101856035.47981061,100812406.18940681,99782779.31319496,98767434.899458855,97766658.597448021,96780741.769396991,95809981.604784936,94854681.23688063,93915149.861618236,92991702.858850598,92084661.916027606,91194355.154348165,90321117.257435128,89465289.602583826,88627220.394635499,87807264.802528232,87005785.098578781,86223150.800550371,85459738.816561371,84715933.592892587,83992127.264750451,83288719.810045466,82606119.206246346,81944741.590371296]
[]
[null,"Accumulated Deferred Income Tax"]
[null,"Book Depreciation",null,{"$f":"+D44+D39","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"MACRS Schedule",null,{"$f":"IF(ISNUMBER(VLOOKUP($C$22,$C$99:$AQ$106,D98+1)),VLOOKUP($C$22,$C$99:$AQ$106,D98+1),0)","v":0.05},9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MACRS Depreciation",null,{"$f":"$C$7*D65","v":50000000},95000000,85500000,77000000,69300000,62300000,59000000,59000000.000000007,59100000,59000000.000000007,59100000,59000000.000000007,59100000,59000000.000000007,59100000,29500000.000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Tax - depreciation related",null,{"$f":"+$C$21*(D64-D66)","v":-5250000},-14700000,-12705000,-10920000,-9303000,-7833000,-7140000,-7140000.0000000009,-7161000,-7140000.0000000009,-7161000,-7140000.0000000009,-7161000,-7140000.0000000009,-7161000,-945000.0000000007,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000,5250000]
[null,"ADIT - depreciation related",null,{"$f":"+SUM($D$67:D67)","v":-5250000},{"$f":"+SUM($D$67:E67)","v":-19950000},{"$f":"+SUM($D$67:F67)","v":-32655000},{"$f":"+SUM($D$67:G67)","v":-43575000},{"$f":"+SUM($D$67:H67)","v":-52878000},{"$f":"+SUM($D$67:I67)","v":-60711000},{"$f":"+SUM($D$67:J67)","v":-67851000},{"$f":"+SUM($D$67:K67)","v":-74991000},{"$f":"+SUM($D$67:L67)","v":-82152000},{"$f":"+SUM($D$67:M67)","v":-89292000},{"$f":"+SUM($D$67:N67)","v":-96453000},{"$f":"+SUM($D$67:O67)","v":-103593000},{"$f":"+SUM($D$67:P67)","v":-110754000},{"$f":"+SUM($D$67:Q67)","v":-117894000},{"$f":"+SUM($D$67:R67)","v":-125055000},{"$f":"+SUM($D$67:S67)","v":-126000000},{"$f":"+SUM($D$67:T67)","v":-120750000},{"$f":"+SUM($D$67:U67)","v":-115500000},{"$f":"+SUM($D$67:V67)","v":-110250000},{"$f":"+SUM($D$67:W67)","v":-105000000},{"$f":"+SUM($D$67:X67)","v":-99750000},{"$f":"+SUM($D$67:Y67)","v":-94500000},{"$f":"+SUM($D$67:Z67)","v":-89250000},{"$f":"+SUM($D$67:AA67)","v":-84000000},{"$f":"+SUM($D$67:AB67)","v":-78750000},{"$f":"+SUM($D$67:AC67)","v":-73500000},{"$f":"+SUM($D$67:AD67)","v":-68250000},{"$f":"+SUM($D$67:AE67)","v":-63000000},{"$f":"+SUM($D$67:AF67)","v":-57750000},{"$f":"+SUM($D$67:AG67)","v":-52500000},{"$f":"+SUM($D$67:AH67)","v":-47250000},{"$f":"+SUM($D$67:AI67)","v":-42000000},{"$f":"+SUM($D$67:AJ67)","v":-36750000},{"$f":"+SUM($D$67:AK67)","v":-31500000},{"$f":"+SUM($D$67:AL67)","v":-26250000},{"$f":"+SUM($D$67:AM67)","v":-21000000},{"$f":"+SUM($D$67:AN67)","v":-15750000},{"$f":"+SUM($D$67:AO67)","v":-10500000},{"$f":"+SUM($D$67:AP67)","v":-5250000},{"$f":"+SUM($D$67:AQ67)","v":0}]
[null,"ADIT - total - for rate base adjustment",null,{"$f":"+D68","v":-5250000},{"$f":"+E68","v":-19950000},-32655000,-43575000,-52878000,-60711000,-67851000,-74991000,-82152000,-89292000,-96453000,-103593000,-110754000,-117894000,-125055000,-126000000,-120750000,-115500000,-110250000,-105000000,-99750000,-94500000,-89250000,-84000000,-78750000,-73500000,-68250000,-63000000,-57750000,-52500000,-47250000,-42000000,-36750000,-31500000,-26250000,-21000000,-15750000,-10500000,-5250000,0]
[]
[null,"Check of Book Taxes"]
[null,"Revenue",null,{"$f":"D61","v":138791139.24050632},136630332.27848101,133645374.05063291,130846960.64556962,128216759.00405063,125740148.45628354,123404366.691232,121141032.30986676,118889184.78517802,116647199.74037527,114419019.73518276,112201175.56026617,109997619.24235757,107804891.22847053,105626953.39481211,103460356.23486024,101856035.47981061,100812406.18940681,99782779.31319496,98767434.899458855,97766658.597448021,96780741.769396991,95809981.604784936,94854681.23688063,93915149.861618236,92991702.858850598,92084661.916027606,91194355.154348165,90321117.257435128,89465289.602583826,88627220.394635499,87807264.802528232,87005785.098578781,86223150.800550371,85459738.816561371,84715933.592892587,83992127.264750451,83288719.810045466,82606119.206246346,81944741.590371296]
[null,"Expenses",null,{"$f":"SUM(D53:D55)","v":25500000},{"$f":"SUM(E53:E55)","v":26010000},26530200,27060804,27602020.080000002,28154060.481600001,28717141.691231996,29291484.525056638,29877314.215557773,30474860.499868929,31084357.7098663,31706044.864063632,32340165.761344902,32986969.076571804,33646708.458103232,34319642.627265304,35006035.47981061,35706156.18940682,36420279.313194953,37148684.899458855,37891658.597448029,38649491.769396991,39422481.604784928,40210931.236880623,41015149.861618236,41835452.858850606,42672161.916027613,43525605.154348172,44396117.257435128,45284039.602583833,46189720.394635506,47113514.802528225,48055785.098578788,49016900.800550364,49997238.816561371,50997183.592892595,52017127.264750451,53057469.810045466,54118619.206246354,55200991.590371296]
[null,"Operating Profit",null,{"$f":"D72-D73","v":113291139.24050632},110620332.27848101,107115174.05063291,103786156.64556962,100614738.92405063,97586087.974683538,94687225,91849547.784810126,89011870.569620252,86172339.240506336,83334662.025316462,80495130.696202531,77657453.481012672,74817922.151898727,71980244.936708868,69140713.607594937,66850000,65106249.999999993,63362500.000000007,61618750,59874999.999999993,58131250,56387500.000000007,54643750.000000007,52900000,51156249.999999993,49412499.999999993,47668749.999999993,45925000,44181249.999999993,42437499.999999993,40693750.000000007,38949999.999999993,37206250.000000007,35462500,33718749.999999993,31975000,30231250,28487499.999999993,26743750]
[null,"Interest",null,{"$f":"D38","v":25000000},24243750,23251250,22308625,21410625,20553050,19732225,18928725,18125225,17321200,16517700,15713675,14910175,14106150,13302650,12498625,11850000,11356250,10862500,10368750,9875000,9381250,8887500,8393750,7900000,7406250,6912500,6418750,5925000,5431250,4937500,4443750,3950000,3456250,2962500,2468750,1975000,1481250,987500,493750]
[null,"Book Depreciation",null,{"$f":"D58","v":25000000},25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000,25000000]
[null,"Income",null,{"$f":"D74-D75-D76","v":63291139.240506321},61376582.278481007,58863924.050632909,56477531.645569623,54204113.924050629,52033037.974683538,49955000,47920822.784810126,45886645.569620252,43851139.240506336,41816962.025316462,39781455.696202531,37747278.481012672,35711772.151898727,33677594.936708868,31642088.607594937,30000000,28749999.999999993,27500000.000000007,26250000,24999999.999999993,23750000,22500000.000000007,21250000.000000007,20000000,18749999.999999993,17499999.999999993,16249999.999999993,15000000,13749999.999999993,12499999.999999993,11250000.000000007,9999999.9999999925,8750000.0000000075,7500000,6249999.9999999925,5000000,3750000,2499999.9999999925,1250000]
[null,"Taxes",null,{"$f":"D77*$C$21","v":13291139.240506327},12889082.27848101,12361424.050632911,11860281.645569621,11382863.924050631,10926937.974683542,10490550,10063372.784810126,9636195.5696202517,9208739.2405063305,8781562.0253164563,8354105.6962025315,7926928.481012661,7499472.1518987324,7072294.936708862,6644838.6075949362,6300000,6037499.9999999981,5775000.0000000009,5512500,5249999.9999999981,4987500,4725000.0000000009,4462500.0000000019,4200000,3937499.9999999981,3674999.9999999981,3412499.9999999981,3150000,2887499.9999999981,2624999.9999999981,2362500.0000000014,2099999.9999999981,1837500.0000000014,1575000,1312499.9999999984,1050000,787500,524999.99999999837,262500]
[null,"After-tax income ",null,{"$f":"D77-D78","v":49999999.999999993},{"$f":"E77-E78","v":48487500},46502500,44617250,42821250,41106100,39464450,37857450,36250450,34642400.000000007,33035400.000000007,31427350,29820350.000000011,28212299.999999993,26605300.000000007,24997250,23700000,22712499.999999993,21725000.000000007,20737500,19749999.999999993,18762500,17775000.000000007,16787500.000000007,15800000,14812499.999999994,13824999.999999994,12837499.999999994,11850000,10862499.999999994,9874999.9999999944,8887500.0000000056,7899999.9999999944,6912500.0000000056,5925000,4937499.9999999944,3950000,2962500,1974999.9999999942,987500]
[]
[null,"Check of book equity return"]
[null,"Earnings",null,{"$f":"D79","v":49999999.999999993},48487500,46502500,44617250,42821250,41106100,39464450,37857450,36250450,34642400.000000007,33035400.000000007,31427350,29820350.000000011,28212299.999999993,26605300.000000007,24997250,23700000,22712499.999999993,21725000.000000007,20737500,19749999.999999993,18762500,17775000.000000007,16787500.000000007,15800000,14812499.999999994,13824999.999999994,12837499.999999994,11850000,10862499.999999994,9874999.9999999944,8887500.0000000056,7899999.9999999944,6912500.0000000056,5925000,4937499.9999999944,3950000,2962500,1974999.9999999942,987500]
[null,"Book Equity",null,{"$f":"D42","v":500000000},484875000,465025000,446172500,428212500,411061000,394644500,378574500,362504500,346424000,330354000,314273500,298203500,282123000,266053000,249972500,237000000,227125000,217250000,207375000,197500000,187625000,177750000,167875000,158000000,148125000,138250000,128375000,118500000,108625000,98750000,88875000,79000000,69125000,59250000,49375000,39500000,29625000,19750000,9875000]
[null,"ROE",null,{"$f":"IF(D27<=$C$10,D82/D83,0)","v":9.9999999999999992E-2},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.10000000000000002,0.1,0.10000000000000003,9.9999999999999978E-2,0.10000000000000003,0.1,0.1,9.9999999999999964E-2,0.10000000000000003,0.1,9.9999999999999964E-2,0.1,0.10000000000000005,0.10000000000000005,0.1,9.9999999999999964E-2,9.9999999999999964E-2,9.999999999999995E-2,0.1,9.999999999999995E-2,9.999999999999995E-2,0.10000000000000006,9.9999999999999936E-2,0.10000000000000007,0.1,9.9999999999999881E-2,0.1,0.1,9.99999999999997E-2,0.1]
[]
[null,"Rev Requirement by Functional Category"]
[null,"Capital Costs",null,{"$f":"SUM(D56,D57,D58,D59,D60)","v":113291139.24050634},110620332.27848101,107115174.05063291,103786156.64556962,100614738.92405063,97586087.974683538,94687225,91849547.784810126,89011870.569620252,86172339.240506336,83334662.025316462,80495130.696202531,77657453.481012657,74817922.151898727,71980244.936708868,69140713.607594937,66850000,65106250,63362500,61618750,59875000,58131250,56387500,54643750,52900000,51156250,49412500,47668750,45925000,44181250,42437500,40693750,38950000,37206250,35462500,33718750,31975000,30231250,28487500,26743750]
[null,"Fixed Operations & Maintenance",null,{"$f":"SUM(D54:D55)","v":0},{"$f":"SUM(E54:E55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Operations & Maintenance",null,{"$f":"SUM(D53)","v":25500000},26010000,26530200,27060804,27602020.080000002,28154060.481600001,28717141.691231996,29291484.525056638,29877314.215557773,30474860.499868929,31084357.7098663,31706044.864063632,32340165.761344902,32986969.076571804,33646708.458103232,34319642.627265304,35006035.47981061,35706156.18940682,36420279.313194953,37148684.899458855,37891658.597448029,38649491.769396991,39422481.604784928,40210931.236880623,41015149.861618236,41835452.858850606,42672161.916027613,43525605.154348172,44396117.257435128,45284039.602583833,46189720.394635506,47113514.802528225,48055785.098578788,49016900.800550364,49997238.816561371,50997183.592892595,52017127.264750451,53057469.810045466,54118619.206246354,55200991.590371296]
[null,"Total",null,{"$f":"SUM(D87:D89)","v":138791139.24050635},136630332.27848101,133645374.05063291,130846960.64556962,128216759.00405063,125740148.45628354,123404366.691232,121141032.30986676,118889184.78517802,116647199.74037527,114419019.73518276,112201175.56026617,109997619.24235755,107804891.22847053,105626953.39481211,103460356.23486024,101856035.47981061,100812406.18940681,99782779.31319496,98767434.899458855,97766658.597448021,96780741.769396991,95809981.604784936,94854681.23688063,93915149.861618236,92991702.858850598,92084661.916027606,91194355.154348165,90321117.257435128,89465289.602583826,88627220.394635499,87807264.802528232,87005785.098578781,86223150.800550371,85459738.816561371,84715933.592892587,83992127.264750451,83288719.810045466,82606119.206246346,81944741.590371296]
[]
[null,"Discount Rate",{"$f":"(1+$H$13)/(1+$C$23)-1","v":6.9749999999999979E-2}]
[null,"NPV Years",{"$f":"-PV($C$92,$C$10,1)","v":13.370501851357309}]
[]
[]
[null,"MACRS Schedules"]
[]
[null,"MACRS Schedule","Term",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,0]
[null,null,3,0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2]
[null,null,5,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,7,0.1429,0.24489999999999998,0.17489999999999997,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.929999999999999E-2,4.4600000000000001E-2]
[null,null,10,0.1,0.18,0.14400000000000002,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5599999999999992E-2,6.5500000000000003E-2,3.2799999999999996E-2]
[null,null,15,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2]
[null,null,20,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,4.462E-2,4.4610000000000004E-2,2.231E-2]
[null,null,"5 + Bonus",{"$f":"50%+50%*D101","v":0.6},{"$f":"50%*E101","v":0.16},{"$f":"50%*F101","v":9.6000000000000002E-2},{"$f":"50%*G101","v":5.7599999999999998E-2},{"$f":"50%*H101","v":5.7599999999999998E-2},{"$f":"50%*I101","v":2.8799999999999999E-2}]

{"sheet":"LCOE","index":8,"n_rows":379,"n_cols":38,"rows_kept":379,"cut":false,"hidden":false,"merged":[[2,0,5,2]]}
[]
["Levelized Cost of Energy (2018 $/MWh)"]
["\"Refresh Results\" recalculates all blue cells on the 'LCOE' and 'LFC' tabs.  Year-to-year changes in cost reflect changes in tax credits and reductions in capital costs driven by technological improvement."]
[]
[]
[]
[]
[]
[]
[]
[null,"Location",null,{"$f":"resources","v":"Solar - Tracking"},"Onshore Wind","Offshore Wind - Bottom Fixed","Offshore Wind - Floating","Utility-scale Battery - Li [Capacity] - No ITC","Utility-scale Battery - Li [Energy] - No ITC","Utility-scale Battery - Li [Capacity] - ITC","Utility-scale Battery - Li [Energy] - ITC","Flow Battery","Pumped Hydro Storage","Compressed Air Energy Storage (CAES)","Solar - Residential","Solar - Commercial","BTM Battery - Li [Capacity]","BTM Battery - Li [Energy]","Gas - CCGT - Conventional (Wet)","Gas - CCGT - Conventional (Dry)","Gas - CCGT - Advanced (Wet)","Gas - CCGT - Advanced (Dry)","Gas - CCGT - Advanced Dry-Cooled with CCS","Gas - CT - Frame","Gas - CT - Aero","Gas - Reciprocating Engine","Geothermal - Binary","Geothermal - Binary, Enhanced","Geothermal - Flash","Geothermal - Flash, Enhanced","Small Hydro","Biomass/Biogas","Solar Thermal","CHP","Nuclear - Large","Nuclear - Small Modular","Coal - PC","Coal - IGCC with CCS"]
[null,"US Average",2018,33.787796261612144,44.345755020203185,72.909924675644419,115.15316578290955,20.544217387911061,42.855928551256518,5.9390578765651592,33.36811031854203,194.80871875568917,125.96381535389099,132.32393992402689,106.49459815244444,69.517693116458403,48.610768292038287,127.88395026053477,49.43052027578198,50.465829244654934,49.56582924465495,50.601138213527882,84.312441048924455,128.09869011257621,181.65892555583261,195.69776102615955,89.869521815043029,196.58045379023028,82.913509846628088,141.24439183547074,35.344485355851276,196.87017245789471,258.62058826824455,69.572455787347693,111.48648605142942,76.977866189090747,81.911139970162736,131.93331578451372]
[null,"US Average",2019,31.146424549837629,42.555268892745701,67.307190534787964,105.55484223730137,17.769980981358639,37.142226603514402,5.1162954371726759,28.744389222811478,173.24773611225049,125.96381535389099,132.32393992402689,97.254476900162246,62.879427121500996,43.154308220719464,112.80504029578537,48.168867294376227,49.151607389023937,48.251607389023945,49.234347483671669,81.566847575369522,123.73516138373652,174.56819137146812,188.79222480455687,87.12001845870941,190.45041311978474,80.614744646357764,137.1877474185585,30.793515653724775,195.06321614096768,237.2042549235378,67.220637144285661,111.43299224464818,76.947715134359484,81.759022140210703,131.68688188634118]
[null,"US Average",2020,29.002513774070536,40.931131203860325,61.811434727679973,96.047467488013595,15.467000543477587,32.362921072849545,4.4878762125353004,25.119655478040833,154.9674624601669,125.96381535389099,132.32393992402689,86.301960014824004,58.339775213656793,38.438644670701194,99.852138670631973,47.925922394492837,48.898539784978745,47.998539784978746,48.971157175464647,80.945641226664009,123.355062871595,173.95053128923814,187.61352792881732,86.565020379180922,189.21303995601241,80.150729760542461,136.36889767363414,29.988518241960364,194.56086934147095,223.33353490550593,66.797708534865379,111.3794984378669,76.917564079628221,81.60690431025867,131.44044798816864]
[null,"US Average",2021,27.534310495626599,43.501938377565011,63.491099693373407,99.372766810936483,13.743265060105895,28.708846213046172,4.0090282556310193,22.31619122940943,141.73530754937858,125.96381535389099,132.32393992402689,79.546089952111046,55.977380003477471,34.65880383693424,89.439471531255307,47.973615020001766,48.948219603217218,48.048219603217227,49.022824186432644,80.888117666742389,123.50828174982671,174.19951196636461,188.31730119456836,86.667196100683398,189.44084116139183,80.23615526404221,136.51964861667156,30.312895699781343,194.20608021668926,218.09214754370325,67.036669140078629,111.32600463108564,76.887413024896958,81.454786480306609,131.1940140899961]
[null,"US Average",2022,26.448790595138799,46.149194504501779,65.134146419592369,102.69120139815227,12.264636061076962,25.599320885135306,3.5613403218067692,19.784041381178088,130.30516120728865,125.96381535389099,132.32393992402689,73.442624974777118,52.654210889569882,31.376587015047875,80.510112339792585,48.055141046817596,49.033142547817043,48.133142547817023,49.111144048816485,80.893267839895728,123.7683245113389,174.62208145382195,189.32491319555717,86.876492124826783,189.90746795388114,80.411140363431244,136.82844590616153,30.794987501973608,194.260786275724,206.63870950511532,67.382548185077383,111.27251082430436,76.857261970165695,81.297770015139463,130.76480562239868]
[null,"US Average",2023,25.657355990126341,47.96012897331412,64.837996512876487,102.54308809476491,10.594952646920401,22.267943185971596,3.0856089202260302,17.209814140438514,115.5577150207931,125.96381535389099,132.32393992402689,69.641806259387025,49.987771371901012,27.882090534244679,71.37512078353241,48.102730249027779,49.082714633452653,48.182714633452647,49.162699017877515,80.815062806747278,123.90175723833718,174.83890963519417,190.01011014890508,88.778352776250358,194.14768140340746,82.001220465971713,139.63446967896107,31.162317220572572,194.78171660782303,197.87366644112927,67.615071361893513,110.90162294133901,76.648216072494364,81.228752710298465,130.48650373835517]
[null,"US Average",2024,31.694268209327557,55.747567575902231,72.852542279887743,117.51470266811769,9.5828251455962334,20.149525835542725,3.4611539714732915,18.451021083761407,104.82274945017068,125.96381535389099,132.32393992402689,85.547555216034667,60.776256676263117,25.56345291248957,65.202560166748938,48.034939019051251,49.012098768893765,48.112098768893766,49.089258518736273,80.48756941477447,123.63675727446326,174.40828469389902,190.38379894683624,90.5666021085312,198.13459746537535,83.496314050768248,142.2728701878965,31.359690654432331,195.17058198274742,177.38274510998002,67.738047136953213,110.37252868288179,76.349999308636626,81.076312654935464,130.06529903010534]
[null,"US Average",2025,31.61916701759942,56.088970057991226,71.540163602043506,115.63375892411962,8.9208851935393199,18.702774323139931,3.2128706993778127,17.076511559327528,99.983149977332715,125.96381535389099,132.32393992402689,83.382576540137691,59.266798364681797,23.946863447401228,60.838916844445819,47.979039542993959,48.953870148000746,48.053870148000755,49.028700753007541,80.158201644102547,123.38329199216621,173.99640361016634,190.97260446215816,92.444456112604712,202.32128785089597,85.06632301030271,145.04347430291648,31.635910761859851,195.63667114758874,174.54913740237836,67.936728123469152,109.90929234323383,76.08890246265328,80.958634757981969,129.70358673680369]
[null,"US Average",2026,31.620412877923229,56.547326966667143,70.320669545097104,113.938009068184,8.3908068783818432,17.545997903108457,3.0106881977146331,15.964616522111363,96.143380253205677,125.96381535389099,132.32393992402689,81.325686857871233,57.873797191061605,22.6783866077614,57.430745691875295,47.958356151229019,48.932324948245615,48.032324948245616,49.006293745262198,79.904294308495537,123.25334442704316,173.78523881684134,191.91495836033889,94.484132493752341,206.86876252074998,86.771626080518189,148.05283273519714,32.058065339166355,196.13107453990011,172.03201627199016,68.259842972226608,109.31680748420838,75.754956451202546,80.772224774153329,129.22487372276623]
[null,"US Average",2027,31.59729071197733,56.989987761128923,68.995101733035867,112.03849584955488,7.9509482445692825,16.596933446307744,2.8404102826433935,15.040980237714569,92.920272469145445,125.96381535389099,132.32393992402689,79.176588994656896,56.401188002211207,21.676692159036609,54.75704126713115,48.013573654553738,48.989843180875518,48.089843180875519,49.066112707197306,79.829273195390542,123.40627080802787,174.03374418594157,192.75164436940787,96.492777977908432,211.34705352663468,88.450985279908394,151.01640786937074,32.433112555766385,196.69782574874611,169.37772357197704,68.545820239059609,108.91667250413637,75.529425826071005,80.688053927249712,128.92027954473542]
[null,"US Average",2028,31.206633069381443,56.915415718884269,66.778856449823664,108.57481544916737,7.5908530890247583,15.828305250471903,2.6974670189997623,14.276899142920298,90.277444545253928,125.96381535389099,132.32393992402689,76.04917259137008,54.240890041036494,20.914209637120049,52.72816571613928,48.04930599700829,49.027064370932365,48.127064370932359,49.104822744856413,79.70326765872764,123.48392646779121,174.15993463305693,193.5202511224397,96.641185836348086,211.67792957986015,88.575063861616783,151.23537013776385,32.776701892179879,196.79368594322432,164.77459642659218,68.807882428715644,108.54599704152631,75.320499656236279,80.619856555275931,128.64249407952005]
[null,"US Average",2029,30.77225060237987,56.783461151986351,64.537787545692808,105.01557459715657,7.2979972413753558,15.211877500755989,2.576606137240387,13.642808110906884,88.134716186054263,125.96381535389099,132.32393992402689,72.8506862777962,52.005882220755339,20.364857135683344,51.264951434764122,48.060016164025456,49.038220794908554,48.138220794908548,49.116425425791661,79.546608741487162,123.50109134303024,174.18782755532033,194.08984887150174,96.691777696063454,211.79072406419283,88.617361854730746,151.31001372012705,33.067481112424673,196.79508642988029,160.12743536970706,68.999955605110884,108.08283391765801,75.059444077328678,80.502334532721704,128.28090714866951]
[null,"US Average",2030,30.34912640292119,56.670389204148712,62.352287275544661,101.54917077031767,7.1014100652235461,14.789539298600955,2.4822495486132246,13.153409623816117,86.639847014219441,125.96381535389099,132.32393992402689,69.667344588278198,49.795375476007514,20.082344613300286,50.472366817580628,48.07781255034098,49.056758697320554,48.156758697320541,49.135704844300129,79.402956703744508,123.54212225885573,174.25450279353674,194.7413943554094,96.783348350791186,211.99488110194358,88.693920806136703,151.44511781792806,33.352565912589007,196.79687145930922,155.67231846506297,69.223605198240378,107.59509655804212,74.784537565545179,80.371606004343477,127.89701650762098]
[null,"US Average",2031,30.241491229521046,56.806759197570344,61.793945826351447,100.62574111173578,6.9679679444836573,14.498699458548657,2.4372941657319287,12.899766624670804,85.518930230130621,125.96381535389099,132.32393992402689,68.77874831601369,49.584913504558649,19.888175087131142,49.936874505032719,48.119122776661079,49.09979018307066,48.199790183070668,49.180457589480241,79.303379228869332,123.66023261741346,174.44643212619314,195.42180251856519,96.888742597404473,212.22985794645672,88.78203718567282,151.60061737776448,33.634091962432237,196.84165986575155,154.97741877777861,69.457423393895425,107.18469401753966,74.553219769989255,80.282550212049529,127.5833698973139]
[null,"US Average",2032,30.061523597996125,56.844888369743693,61.143457823651332,99.520399647330208,6.8718989249424949,14.297546651084309,2.4073338001339546,12.733273652792267,84.65225831509234,125.96381535389099,132.32393992402689,67.763668441216026,49.252589569278513,19.639002133794712,49.276747210813369,48.080769511210093,49.059838864892548,48.159838864892549,49.138908218575018,79.041503285492496,123.51019504027551,174.20262106334397,195.7593876654883,96.832343826696899,212.10411594216265,88.734883995695512,151.51740593129551,33.800542618156221,196.77035449751608,153.96268834500168,69.570631342343603,106.71091780051606,74.286182265848666,80.159391601586009,127.21219129493332]
[null,"US Average",2033,29.886656799452759,56.897089281434098,60.476033049935154,98.397100141920134,6.7786237704230095,14.102869123938365,2.3781281267845031,12.571902504351273,83.844059213350661,125.96381535389099,132.32393992402689,66.753594772714635,48.928601266124886,19.395468606741108,48.63534599162621,48.054971032642868,49.032965449718368,48.132965449718377,49.110959866793863,78.802915328562179,123.40124661342554,174.02557986971271,196.13196529460021,96.793535466277405,212.0175918983808,88.702437541345603,151.46014754815911,33.964826723400684,196.72099748039625,152.96914549147445,69.696163163197056,106.26626173657493,74.03555793890007,80.052015167064724,126.86750613118963]
[null,"US Average",2034,29.760347732883012,57.029227090900974,59.904247280504194,97.426392730003244,6.7060865891922559,13.943985957711746,2.3541090637846116,12.43501890004559,83.351960401154273,125.96381535389099,132.32393992402689,65.819946190107785,48.685766920470861,19.190139404665061,48.085843202068709,48.07331636444588,49.052075170346498,48.152075170346492,49.130833976247125,78.661682643505884,123.45096735036198,174.10637606723444,196.75369832822753,96.867857049186227,212.18329197778738,88.764575134820092,151.56980219231971,34.223827365358474,196.70627230879759,152.18765173838435,69.909381209083492,105.76920426472414,73.755398272947787,79.916207546917349,126.47510549760835]
[null,"US Average",2035,29.612960448187081,57.137686726345891,59.305102094321924,96.461658707560815,6.6277264302713705,13.777522249973975,2.3287051945278399,12.293934173374533,82.706866239086722,125.96381535389099,132.32393992402689,64.846753143308973,48.40724172294415,18.97497105265559,47.520737343739668,48.083710403218923,49.062902294068408,48.162902294068417,49.142094184917923,78.505688559381667,123.47637078880271,174.14765665470068,197.27706238632942,96.891902768657687,212.2369016091167,88.784678810067206,151.60527933351605,34.471457716795406,196.67663685133152,151.31203732674769,70.087998402155009,105.29339017471773,73.487212149489594,79.7919058906229,126.10204333429647]
[null,null,2036,29.468719139748465,57.258924147303254,58.706513305590676,95.454531213981241,6.5799101883944209,13.662780454736144,2.3109012947387386,12.18778942347093,82.927612918783808,125.96381535389099,132.32393992402689,63.874086121550825,48.133643650505228,18.815957064916311,47.087933219483368,48.119826476307416,49.100523203535587,48.200523203535582,49.181219930763767,78.397855486289416,123.58663956298794,174.32684341275163,197.82978489252969,96.930027077187333,212.32189956574575,88.816553107864038,151.66152816216029,34.716625789402173,196.69244812626656,150.44877581770234,70.276958372507025,104.89755127379023,73.264102950785045,79.711360304612185,125.80193807214059]
[null,null,2037,29.237568949523066,57.252756445141131,57.968623303595322,94.213493004772786,6.5105911901370144,13.515002373055784,2.2878357678855576,12.060669523451658,82.912268908724798,125.96381535389099,132.32393992402689,62.756747332810825,47.71438690814535,18.618667993471462,46.57632554032017,48.043739890628366,49.021266343453227,48.121266343453243,49.098792796278133,78.072010950678305,123.3249221472761,173.90155261221992,197.94597993825582,96.76708971730767,211.95862890420409,88.680326671345099,151.42112863348069,34.808537684355841,196.52839295984899,149.20255601513966,70.312326412452336,104.35328442912864,72.957334365612141,79.549574914153226,125.36641504077386]
[null,null,2038,29.085682813744789,57.376872485231111,57.349335239449047,93.201844470644474,6.467741284176892,13.412330895076359,2.2713634045687376,11.964134673215902,83.284961059412183,125.96381535389099,132.32393992402689,61.763430530321664,47.427428745414652,18.470128969538528,46.180772042938031,48.048074487873784,49.025781548917216,48.125781548917232,49.103488609960664,77.895468148228474,123.3247894550891,173.90133698741599,198.47820602459876,96.794252330397086,212.01918766733675,88.703036272048422,151.46120446774904,35.043308355388845,196.50078242830341,148.30282293234009,70.494101685849301,103.8832244202204,72.6923914515002,79.428403018341612,124.99859763326123]
[null,"US Average",2039,28.940400675956727,57.519751534554487,56.754148876368276,92.199544623632988,6.4206357307124859,13.304850506610368,2.2538919945073372,11.86529827941221,83.519925097947038,125.96381535389099,132.32393992402689,60.775811708747355,47.151141327796161,18.314570740196128,45.776885066009697,48.056578235873403,49.034639619750152,48.134639619750146,49.11270100362691,77.72665708627801,123.33945139718986,173.92516264332977,199.05927251039049,96.844467836834838,212.13114303925073,88.745019601797608,151.53529276583669,35.280430226199336,196.47544880882415,147.43050895080228,70.69307478383493,103.39643219374214,72.418017651121559,79.297989472886741,124.61546690856756]
[null,"US Average",2040,28.671086958782706,57.472595688903482,55.96596459838922,90.852440758476561,6.3514964813322958,13.163786051925536,2.2301329216018666,11.741357967123031,83.417219110215385,125.96381535389099,132.32393992402689,59.562606766823649,46.667802253920136,18.122490873925724,45.299163260543423,47.970606149457439,48.945085363066866,48.045085363066875,49.019564576676302,77.374340873413658,123.03894228865477,173.4368353419602,199.06167988885798,96.63508108011483,211.66431306844669,88.569958424084859,151.22636134069944,35.262917937474143,196.30046255457847,146.00785309250443,70.693921898121303,102.91727108295139,72.147945025039476,79.171748662304338,124.23931893623569]
[null,"Alberta",2018,44.197941255306816,38.466594404219343,71.493669709472172,112.63422748462658,20.564412832493137,42.889182428452024,5.8812418662043813,33.11801055339496,195.01192385053056,125.95922125072552,132.40873029242584,122.72417378863635,80.187892163216475,48.658118616925613,127.99020148345022,49.477895051173178,50.515177969020783,49.615177969020792,50.652460886868369,84.41113849765614,128.25660603054692,181.91553892253495,195.96424413773516,89.263262472862948,195.22879361750088,82.406637281854586,140.34991083881161,35.433362227842736,196.82669988699729,258.4909809894047,69.654159607600917,111.56050938892047,77.019588433858402,81.950506926919331,132.00094619740318]
[null,"Alberta",2019,40.746204688079459,36.733761509690467,66.02922540131145,103.27628081546432,17.78564710171279,37.167886725594258,5.0640143455852709,28.518040502437074,173.41019878655439,125.95922125072552,132.40873029242584,112.0782018108858,72.535983604712172,43.19285200402728,112.89135970521357,48.211914796910058,49.196448537496657,48.296448537496673,49.280982278083293,81.656316056681987,123.87836465119805,174.80089668109312,189.03471608736427,86.530518667025433,189.13611850560321,80.121884165612812,136.31799362855656,30.883953236404761,195.02332901861774,237.08528674186792,67.294465894075444,111.50697192845146,76.989412774321352,81.798264961022454,131.75431119654075]
[null,"Alberta",2020,37.943839544313668,35.137309608463653,60.596342978649815,93.875341714978134,15.479694475990788,32.383709618331423,4.4417027574714343,24.919731411245344,155.10347567138319,125.95922125072552,132.40873029242584,99.470550509466676,67.306158525587151,38.470767932974979,99.924072151816205,47.968303015259195,48.942686264943696,48.042686264943704,49.017069514628204,81.03351257227618,123.496824897276,174.18089458096975,187.85260725930866,85.981966109642201,187.91311568957278,79.663258159781037,135.50865367139411,30.082844056440791,194.52290711017832,223.2261267404744,66.870544735414541,111.45343446798239,76.95923711478423,81.646022995125549,131.5076761956783]
[null,"Alberta",2021,36.019999894659705,37.703213343808549,62.533457356400014,97.654796429636875,13.754025258982969,28.72645615505693,3.9676703947386209,22.137098451044558,141.8544126206335,125.95922125072552,132.40873029242584,91.683094186086066,64.577333393124931,34.686515475597439,89.501509696828975,48.016291424811918,48.992674191561129,48.09267419156113,49.069056958310313,80.976316916025596,123.65102164936751,174.43146430311842,188.55884228273698,86.083919215827379,188.14042057562176,79.748497543104904,135.65907616661028,30.407920602162434,194.16829854711654,217.98962125379356,67.110314603114247,111.39989700751339,76.929061455247137,81.493781029228657,131.26104119481579]
[null,"Alberta",2022,34.570664319775126,40.3465920519116,64.414793670371239,101.39530188922646,12.273455989613726,25.613779034006047,3.5231471604585525,19.61866344700098,130.40624402556125,125.95922125072552,132.40873029242584,84.571319590536589,60.689683195650176,31.400659351096898,80.564022126133722,48.098242828087137,49.078040236639488,48.178040236639497,49.157837645191833,80.982046273016365,123.91246396236063,174.85630806173231,189.5698648094027,86.291910291578844,188.60413797836338,79.922391620905898,135.96594812342801,30.890241111587621,194.22254068185202,206.51769671196317,67.457294397608337,111.34635954704439,76.898885795710086,81.336636430579262,130.83148247111311]
[null,"Alberta",2023,33.540919764218287,42.260123105080098,64.364171984336338,101.68530188289765,10.601542674575731,22.27877338765148,3.0514071954796345,17.061728073277433,115.63606624733184,125.95922125072552,132.40873029242584,80.202659281569296,57.624079969465434,27.901661773580692,71.418968428933354,48.146120398274498,49.127912705584642,48.227912705584636,49.20970501289478,80.904110091716788,124.04681360201083,175.07462622616379,190.25746572387135,88.242289871904532,192.95252477956649,81.553036730070644,138.84355720176563,31.258097400812836,194.750731050692,197.77199848236503,67.690609995344147,110.97516900055963,76.689669305873224,81.267562804080569,130.55295347846996]
[null,"Alberta",2024,42.033727099302112,49.945657600861331,72.796998709742581,117.41193032715623,9.5882195605239833,20.158405684633514,3.4513856177392688,18.408805475747172,104.88557632397708,125.95922125072552,132.40873029242584,100.05153438535403,71.111105436290828,25.580751652304468,65.241318835103542,48.078333446069301,49.057301297037554,48.157301297037556,49.13626914800583,80.576276927453364,123.78175694233214,174.64390915418599,190.63258545933598,90.080130598057522,197.05000526206828,83.089591972387495,141.55512534142878,31.456504178116013,195.14724783600974,177.25816700030168,67.814079725768565,110.44564297407295,76.391209181853441,81.114998349820297,130.13140504559271]
[null,"Alberta",2025,41.948045850846505,50.148565033044832,71.501396908837037,115.56102470244032,8.9255116429303474,18.710397486331917,3.2033314367946533,17.035279937732078,100.03862156615401,125.95922125072552,132.40873029242584,97.553064482351473,69.368654873236878,23.962982583916897,60.875026219449865,48.022506056688783,48.999147766432856,48.099147766432857,49.075789476176936,80.246656895502298,123.52840864899423,174.23221817751187,191.223493588276,92.007067122057805,201.34612552894711,84.700637137320768,144.39814628938839,31.733513620305956,195.62086796762969,174.46135608105396,68.013461123793519,109.98202860983227,76.129899267463259,80.997224421672229,129.76939757652301]
[null,"Alberta",2026,41.963011782270762,50.456889241877832,70.297064928619619,113.89261917998589,8.3947434693324023,17.552491387328462,3.0012285399612937,15.923721195772233,96.192039700790559,125.95922125072552,132.40873029242584,95.178174349777407,67.760356132443007,22.693626448860318,57.464877755776371,48.002034593045195,48.97782332513745,48.077823325137452,49.053612057229728,79.992785043232558,123.3990548382973,174.02201823512934,192.16905467727909,94.095446545574163,206.00218403128849,86.446659144677994,147.47936166952292,32.155976400804185,196.12277113993059,171.97810271607122,68.337616053648361,109.38906025279876,75.795680738953436,80.810662317743777,129.29029390813344]
[null,null,2027,41.946039486050353,50.753000020831443,68.985683013122951,112.01892216754922,7.9542085063199837,16.602320138256552,2.8308997059681604,14.999856505392479,92.962020288268704,125.95922125072552,132.40873029242584,92.694511082459528,66.058395264714079,21.691226718518873,54.789587938000963,48.057580248320683,49.035683382716087,48.135683382716095,49.113786517111492,79.918077740745943,123.55301718178769,174.27220704330128,193.00861781709935,96.153463919945011,210.59055007081858,88.16729648172047,150.51578057606127,32.53145660826781,196.69721909866669,169.35608575409478,68.624532481763652,108.98859874207717,75.569966069274003,80.726422783115595,128.98545116564375]
[null,null,2028,41.425503344544815,50.587035044074646,66.769976825279088,108.55603749192419,7.5934216058373867,15.832561639457591,2.6877571413134107,14.234905555444605,90.311921071079013,125.95922125072552,132.40873029242584,89.027994131944951,63.525200940311414,20.928199213873082,52.759490273338393,48.093587919896109,49.073191373940496,48.17319137394049,49.152794827984863,79.792253964516576,123.63151265568423,174.39976218838308,193.77988899014963,96.302410067768847,210.92262624662166,88.291825109142238,150.73553704250401,32.875565077958804,196.79320000260779,164.75252915225983,68.887468820641843,108.61762078929355,75.360869404977791,80.65816975859137,128.70743901325307]
[null,null,2029,40.847248179984952,50.374689732211479,64.529551553103701,104.9977933604989,7.2998171757790864,15.214913370653388,2.5665244289835258,13.59919918495182,88.161154743188106,125.95922125072552,132.40873029242584,85.279091109371635,60.905162775441845,20.378437284615011,51.295363996486188,48.104482706130739,49.084540109601548,48.184540109601556,49.16459751307238,79.635628561738812,123.64925774568512,174.4285979596346,194.35152912407565,96.353765650994461,211.03712346075349,88.334761625678965,150.81130743064071,33.167035652754066,196.79476116038242,160.10555821596279,69.0802250544142,108.1540797005804,75.099600791339469,80.540551832044088,128.34555700893668]
[null,"Alberta",2030,40.28342320106691,50.183056212235464,62.344527892482787,101.53208506673703,7.1023625366275738,14.791163650069103,2.4714621781971302,13.106740937449645,86.643892997919806,125.95922125072552,132.40873029242584,81.54729482450287,58.313206583631846,20.095757740105853,50.50241751803155,48.122478506599919,49.103285735090274,48.203285735090283,49.184092963580653,79.492034911695939,123.69091839708875,174.49629651816539,195.00528769188992,96.445854367743394,211.2424355240183,88.411753711398433,150.94717588284342,33.452256754241922,196.79660509329858,155.65036421144725,69.304592656356377,107.66594432228392,74.82446994175416,80.409716622487196,127.96135309345172]
[null,"Alberta",2031,40.14013638739474,50.214837478166601,61.786824818249947,100.60981222379012,6.9689241973310017,14.500316693504338,2.4267426551706595,12.854106736317384,85.52376609873825,125.95922125072552,132.40873029242584,80.506647989228981,58.066151200446953,19.901465151741863,49.966646231456252,48.164037648959848,49.146576508381877,48.246576508381878,49.229115367803907,79.392606606088151,123.80982074635536,174.68951283572372,195.68799917899889,96.551739200386791,211.47850613610467,88.500280253519406,151.103399258736,33.733916239761953,196.84144844623131,154.95543372382892,69.53915690157676,107.25520687227642,74.592963379022692,80.320588156102929,127.6474505314371]
[null,"Alberta",2032,39.901449834196342,50.164249520501613,61.137140674656507,99.505935956255044,6.8728648976513789,14.299169486809927,2.3969838199192135,12.688476868602068,84.658115057556515,125.95922125072552,132.40873029242584,79.31891415061942,57.677275740957569,19.652088228759233,49.306055174923245,48.125709909094745,49.106651779355722,48.206651779355724,49.187593649616709,79.130426242514588,123.65982552661896,174.44577060365205,196.02681599323026,96.496193074076587,211.35466511145623,88.45383993065731,151.02144581279191,33.900924441527273,196.77026102804149,153.94126737399242,69.65278098082436,106.78104402958009,74.325707958593838,80.19732904190171,127.27596902829515]
[null,"Alberta",2033,39.66947661563011,50.129698503986198,60.470524633101085,98.384109857249442,6.7796001403036854,14.104498629558012,2.3679733499136435,12.527941375807766,83.85096762734976,125.95922125072552,132.40873029242584,78.136942839966594,57.298077909654566,19.408359040315013,48.664205944081694,48.099967289232019,49.079836550332068,48.179836550332077,49.159705811432119,78.891589291116077,123.55101889256711,174.26895982331783,196.40073456695885,96.458197912198372,211.26995410246417,88.422073364101266,150.96538723137746,34.065773647051273,196.72101529626215,152.9482292223191,69.778762680966068,106.33602510350343,74.074879109350633,80.089864982707127,126.93100258379371]
[null,"Alberta",2034,39.501526844420596,50.168417475595511,59.899400465857845,97.414611247890349,6.7070742323262014,13.945623801533975,2.3440934705440419,12.391650919732683,83.359714877992872,125.95922125072552,132.40873029242584,77.043764673580313,57.013292635531812,19.202905012712975,48.11441123556763,48.118502585292596,49.099144150395162,48.199144150395149,49.179785715497715,78.750389745287222,123.60135011612027,174.35074806159167,197.02458747369846,96.53308377830794,211.4369122578928,88.484682735828557,151.07587442512548,34.32496957814628,196.70635774263741,152.16682116152805,69.992670717145501,105.83856200728279,73.794490818753559,79.953946536581952,126.53828173118603]
[null,"Alberta",2035,39.305767459336202,50.190197420578812,59.300933198117683,96.451108010614348,6.6287250409405072,13.779168550668373,2.3188454063860013,12.251231983116954,82.715638122970361,125.95922125072552,132.40873029242584,75.904560852000401,56.68695578077223,18.987590049020561,47.548963715508435,48.129050549449389,49.110131613058506,48.210131613058508,49.191212676667611,78.594357509027532,123.62724810076713,174.39283228664286,197.54976382344589,96.557806050449344,211.49203027093864,88.505352053964842,151.11234975938621,34.572828814085618,196.67680776525344,151.29145428897402,70.171883274991188,105.36235962859482,73.52608584167487,79.829543443765857,126.16491513003049]
[null,"Alberta",2036,39.114144621137271,50.22679759649241,58.703021301125453,95.445218813850474,6.5809200115754223,13.66443657975392,2.3011133421912993,12.145390124780675,82.936625319396711,125.95922125072552,132.40873029242584,74.765915607359915,56.366332037028521,18.828534406006657,47.116052274754971,48.165375246840902,49.147969839507972,48.247969839507981,49.230564432175051,78.486587064145624,123.73819192359555,174.57311599873898,198.10439038153072,96.596577632150954,211.57847133040903,88.537767515071977,151.16955358183716,34.818225720487888,196.69270032027563,150.42840093869214,70.361467037683326,104.96619770283861,73.302794574430465,79.748932128429217,125.86456496660116]
[null,"Alberta",2037,38.80789145933467,50.157007914970151,57.966037492688322,94.205841104233102,6.5116115206656708,13.516668535757679,2.278179460370191,12.018833649811238,82.921739590402524,125.95922125072552,132.40873029242584,73.459007105232629,55.876186205288711,18.631127269578457,46.604167852789494,48.089193296621772,49.068613641363044,48.168613641363031,49.148033986104323,78.160212619276408,123.47614062528453,174.1472826389836,198.22112433624881,96.434723029638761,211.2176146872458,88.40244633519562,150.9307515646158,34.910985800035327,196.52879855857213,149.18308363896236,70.397038047448817,104.42148670853963,72.99577565037103,79.58701471280061,125.42868652612154]
[null,"Alberta",2038,38.606160029437106,50.203902838892887,57.347434499364347,93.195446159181216,6.4687723863011017,13.414009341836653,2.2617660514492157,11.922549048839759,83.294535728392901,125.95922125072552,132.40873029242584,72.296240128420479,55.539972205538518,18.482561002704848,46.208543081782075,48.093669408517563,49.073276257921179,48.173276257921167,49.152883107324769,77.98358503867567,123.4764504579242,174.14778611702303,198.75519024425469,96.462556751497416,211.27966969487949,88.425717027331601,150.97181755996564,35.146020094617185,196.5012722717419,148.28358973798802,70.57941747522851,103.95104310657479,72.730616529263614,79.465743934512318,125.06056896075469]
[null,"Alberta",2039,38.413125850135245,50.270889734058223,56.752921673639513,92.194385136637294,6.4216773680804904,13.306543167333372,2.2443658690305064,11.824018402345944,83.52973255245017,125.95922125072552,132.40873029242584,71.14004529636783,55.216155322891041,18.326959289218479,45.804552825492934,48.102331289418252,49.082299050526046,48.182299050526041,49.162266811633835,77.814718515849052,123.49161183799343,174.17242335963559,199.33824925824618,96.513395454645874,211.39301449097582,88.468221390892822,151.04682532921493,35.38338749469785,196.47601546587114,147.41144808202762,70.779041958875879,103.46385363269309,72.456018825803,79.335223964920999,124.67712558175543]
[null,"Alberta",2040,38.055674927185585,50.177830017271113,55.965386744663427,90.848482972799133,6.3525275036799522,13.165461463240471,2.2207155958170719,11.700549555388919,83.427118085534389,125.95922125072552,132.40873029242584,69.719975988673156,54.650158752642838,18.134738325779065,45.326515903015881,48.016192095054663,48.992570723063984,48.092570723063979,49.0689493510733,77.461716478372693,123.19051853693712,173.68314674541907,199.34066416604423,96.304878850270427,210.92812453393481,88.293887718088598,150.73917773600175,35.365948895533791,196.30102641788187,145.98899362640867,70.779891395678277,102.98430150188022,72.185725806617555,79.208880135367693,124.30067065340162]
[null,"Arizona",2018,28.470060466227586,48.596886990459581,72.272657216338089,114.02024349395434,20.412654435562843,42.597848285864501,5.906428037285389,33.182423880503521,193.60743240193972,123.23999020243285,130.65998402990527,91.917392381346588,60.018310938764841,48.333904501650757,127.14343601554252,49.102481217347389,50.124121892118893,49.224121892118902,50.245762566890427,83.629026343852345,125.43957595013963,177.33786504187313,191.21050587704781,89.225258289836546,195.14406297993384,82.374863292766918,140.29383909336283,34.322817674176974,196.09572106019954,255.70128695787773,69.029293334707845,109.17618536822759,75.675696713104287,80.986552700003386,130.44939850905274]
[null,"Arizona",2019,26.246147453785273,46.662826459356204,66.732340936189729,104.53042136359058,17.656984031750451,36.92074530221349,5.0886231275787734,28.586614623050295,172.19061453724154,123.23999020243285,130.65998402990527,83.945924093757938,54.290574765327754,42.911046803306697,112.15791044147355,47.85808195394663,48.827872659409792,47.927872659409786,48.897663364872933,80.92092177745414,121.21808831693279,170.47794763791205,184.52997375603886,86.500604928879298,189.06942558138152,80.096874319008009,136.27385860511339,29.914912980982706,194.32184469958818,234.55213529202794,66.709577924530933,109.1240540121007,75.646313585105545,80.837350373911192,130.20737711914381]
[null,"Arizona",2020,24.438800907762047,44.924523684396398,61.305171496215749,95.143067435530483,15.369137665399151,32.171438178610458,4.4638487512613363,24.983080761825367,154.02956517926009,123.23999020243285,130.65998402990527,74.492005436520003,50.370171368048553,38.223852421628067,99.283886344612725,47.618407631772122,48.578211907144691,47.6782119071447,48.638016182517219,80.308044714219164,120.8504110357451,169.88047205598198,183.38947370024306,85.950237173652255,187.84237576707079,79.636730688796732,135.46184048725536,29.134115658202845,193.82840546999404,220.85296002023514,66.292290366077637,109.07192265597392,75.616930457106776,80.688148047818956,129.965355729235]
[null,"Arizona",2021,23.2008776791793,47.415626569942823,62.957373867966659,98.416157335361163,13.656584769762706,28.539870655012287,3.9877011371264124,22.195653629663266,140.88203912674601,123.23999020243285,130.65998402990527,68.660285815246581,48.329479951710297,34.466214073285428,88.933259943321801,47.665406951370016,48.627169531725784,47.727169531725778,48.688932112081559,80.251144604056549,120.99850174899153,170.12111946500747,184.07031072858265,86.051442486262331,188.06801344140919,79.721344867704275,135.61115968053406,29.448048168265977,193.48027143924367,215.66870377503568,66.52798622429529,109.01979129984704,75.587547329107935,80.538945721726748,129.7233343393261]
[null,"Arizona",2022,22.289183548070469,49.989000090108739,64.573752534689319,101.68297561141023,12.187617775639909,25.449532174570045,3.5426558050063304,19.678441144979473,129.52570729143764,123.23999020243285,130.65998402990527,63.401845246111371,45.466342141788566,31.203061154681329,80.056572518703717,47.745772790593307,48.710883947583405,47.810883947583392,48.775995104573504,80.256049881939774,121.24992033814083,170.52967467237514,185.04511913385326,86.258854500337449,188.53043982159727,79.894754812022114,135.91717728411922,29.91486446270352,193.53408533898607,204.35795802039544,66.869161788866109,108.96765994372018,75.558164201109193,80.38493864809773,129.30181103973581]
[null,"Arizona",2023,21.623153461183946,51.667302534987328,64.273706025090348,101.52410140813917,10.528912797407736,22.139001134632263,3.0697398150776563,17.119420722247639,114.87465638986261,123.23999020243285,130.65998402990527,60.123280111102048,43.165664109111326,27.729457763366412,70.976647085800948,47.792672294358979,48.759737597339289,47.85973759733929,48.82680290031962,80.178747432733161,121.37886721939267,170.73921335440929,185.70798306252161,88.134341049670439,192.71185199866147,81.462784436836444,138.68428844858133,30.270447123483123,194.04292645861244,195.68998374343673,67.098506623150655,108.60621832134593,75.35444255940736,80.31724413506042,129.0284922743794]
[null,"Arizona",2024,26.687117544181405,59.459454455314024,72.166987403238622,116.27134833837286,9.5233361554693339,20.033477128326503,3.4419531553127776,18.34843844880584,104.20910757716037,123.23999020243285,130.65998402990527,73.795617819303757,52.43623298267493,25.42406682797872,64.839954001467589,47.725734537569359,48.690010767350103,47.790010767350118,48.754286997130883,79.855489160551613,121.122238373987,170.32219148062518,186.06945535516823,89.897191846209893,196.64214182163076,82.936643181418447,141.2852157094546,30.461278936785952,194.42208005479623,175.45711364144836,67.219778106081776,108.09059973160738,75.063821172463761,80.167725759358177,128.61482942327518]
[null,"Arizona",2025,26.622071600981794,59.819740485458034,70.865263296395284,114.40414658350528,8.8656405336361104,18.595351821189425,3.1951466466478884,16.982057401223404,99.399711013767472,123.23999020243285,130.65998402990527,71.923471035312531,51.130464461826271,23.816345858761512,60.500879158044953,47.670517524092737,48.632493044978645,47.732493044978646,48.694468565864554,79.530352975679932,120.8767276893729,169.92323661812725,186.63905832602188,91.748820342115678,200.77036222669923,84.484725897648659,144.01712645326569,30.728545147318886,194.87703398883218,172.6403666581032,67.415736063580667,107.63916170455072,74.809374284486424,80.052303287445199,128.25959374903888]
[null,"Arizona",2026,26.621255654074062,60.304550327258092,69.655857727582926,112.72073950110467,8.3389806196495275,17.445490941522863,2.9941830779629255,15.876805045375042,95.584127964417704,123.23999020243285,130.65998402990527,70.144745577805267,49.925257929512327,22.554780788258928,57.111782029616208,47.650029095828614,48.611150932203529,47.711150932203545,48.672272768578431,79.279636318484762,120.7506956729091,169.71843459137358,187.55072779131513,93.760701944668583,205.25586821522211,86.16679071167907,146.98547619743476,31.137290060968922,195.35977642617223,170.13699304025502,67.734453323175117,107.06176702946399,74.48393364943756,79.869466053947932,127.78945230387258]
[null,"Arizona",2027,26.599908195466455,60.772519268790028,68.341985113378783,110.83658055765663,7.9019930746752065,16.502161016174526,2.8249569518823732,14.958795525361468,92.381765218050546,123.23999020243285,130.65998402990527,68.286661301121271,48.651512488367338,21.558548771641114,54.453038147852673,47.704448355634689,48.667837661168178,47.767837661168173,48.731226966701662,79.20546368689422,120.89848542690643,169.95859294161926,188.3601610301892,95.741760623891977,209.67265421909838,87.823085534587022,149.90834948998528,31.500375178225468,195.91343746407409,167.49867593412134,68.016532636087419,106.67182321353341,74.264147135003938,79.786908432983097,127.49031201971589]
[null,null,2028,26.271259874466644,60.692593332442314,66.152872278775135,107.41570970463438,7.5442934092764098,15.738255809349186,2.6829293673956576,14.199512691104189,89.756517696586187,123.23999020243285,130.65998402990527,65.590247615790659,46.788481822917191,20.800223031718829,52.435507041108039,47.739644566692178,48.704500381019749,47.80450038101975,48.769356195347292,79.08099055484108,120.97343708121912,170.08038937987729,189.1037259682675,95.888611944862376,210.00005996382697,87.94586275002824,150.12501522905666,31.832968212447245,196.00744690403289,162.94623205933118,68.275018623683465,106.31058860131328,74.060542171752587,79.720018137906735,127.21750042647948]
[null,null,2029,25.905829621637057,60.551547545417904,63.939177358885289,103.90038369340294,7.2534467990678078,15.125725083598049,2.56288609161555,13.569596631457747,87.628811346047996,123.23999020243285,130.65998402990527,62.832520219473686,44.861021508562324,20.253867969162915,50.980479209520908,47.750162300508393,48.715456353744948,47.815456353744956,48.780750406981483,78.926296616265944,120.98988396314898,170.10711556301339,189.6547450311042,95.938593760574022,210.11149435458341,87.987650707472667,150.19875874786121,32.114364073569149,196.00877101393729,158.35012581863501,68.464457482599812,105.85922192528045,73.806135499806814,79.604748552890513,126.86238787002405]
[null,null,2030,25.549915333493676,60.430676281628642,61.780439853511169,100.47685398844271,7.0583170349776907,14.706215209252846,2.4692412051228021,13.083742220159021,86.149677206888228,123.23999020243285,130.65998402990527,60.087894796600608,42.954741905238663,19.972802844773987,50.192144617174925,47.767672319640901,48.733695957007981,47.833695957007983,48.799719594375048,78.784437852290111,121.02942949425199,170.17137705105569,190.28507657004238,96.029176882041853,210.31344968342415,88.063384017451639,150.33240583075914,32.39041501761038,196.01050400682556,153.94370800819226,68.685063802377499,105.38390690246912,73.538230668767696,79.476525579115531,126.48537096119543]
[null,"Arizona",2031,25.459155438653969,60.575136333971244,61.228310616399099,99.564105758229289,6.9256798420528307,14.417025806823014,2.4245173341110227,12.831444869037998,85.035260400760791,123.23999020243285,130.65998402990527,59.321291504968478,42.772978432386267,19.779706910054646,49.659694351101734,47.808384296072163,48.776104265790522,47.876104265790524,48.843824235508905,78.686069678493936,121.14357515111595,170.35686374345963,190.94333341996276,96.133449184907832,210.54592514978953,88.150562379590781,150.4862500651511,32.663020308705633,196.05442816503671,153.25754273179794,68.915701793772087,104.98395703384638,73.312804379180349,79.389176638058274,126.17734033257801]
[null,"Arizona",2032,25.307536050637562,60.614938536087934,60.585059188832965,98.471561195423604,6.8301939839208226,14.217036943527107,2.3947103806739753,12.665832990068708,84.173731617925185,123.23999020243285,130.65998402990527,58.445619582484554,42.486133170340153,19.531957880074742,49.003404215455312,47.770506710007027,48.736648446972673,47.836648446972688,48.802790183938356,78.427590480186055,120.99825444352294,170.12071759362101,191.26990100008467,96.077495587401614,210.42117566733847,88.103781384724755,150.40369543297038,32.824050039629057,195.98443498355383,152.25542031723413,69.027352853676646,104.52224757287874,73.052568137544043,79.268378496477936,125.81280784772608]
[null,"Arizona",2033,25.160209937580891,60.669728295825522,59.925080172518527,97.36127975633444,6.737484361034527,14.023483228975135,2.3656540512943129,12.505313822520172,83.370297441372045,123.23999020243285,130.65998402990527,57.574270352391856,42.206478602612762,19.289812232758841,48.36572187066394,47.745016175134801,48.710095806480801,47.81009580648081,48.775175437826796,78.192088395134448,120.89269728266096,169.94918720722029,191.63032465609521,96.038962022185359,210.33526428628994,88.071564678315667,150.34684248675811,32.982979226035432,195.93597705359605,151.27423448349285,69.151161904879785,104.0889165946206,72.808327040707653,79.163060048251864,125.47429442473992]
[null,"Arizona",2034,25.05374193278827,60.809670381481936,59.359649522015701,96.401815262298925,6.6653818971857151,13.865498716923479,2.3417568175206456,12.369150383290767,82.881035223276911,123.23999020243285,130.65998402990527,56.768831449815622,41.996807649516413,19.085609991296202,47.81931443043851,47.763071152501723,48.728903074571321,47.828903074571343,48.794734996640948,78.052626318869784,120.94066455645002,170.02713402712754,192.23181195855418,96.112461992821025,210.49913257909827,88.133015351215803,150.45528491750517,33.233750591426272,195.92150945657229,150.50253582329876,69.361476917693082,103.6045188364555,72.535302849741839,79.029855329032415,125.08891989856987]
[null,"Arizona",2035,24.929540011500901,60.924385313772582,58.767190108050194,95.448233046277167,6.5874934502197942,13.699982416083749,2.3164821767918933,12.228806521879022,82.239688549280956,123.23999020243285,130.65998402990527,55.929296645264046,41.756362301637971,18.871639508062987,47.257422445559257,47.773286293602126,48.73954384655093,47.839543846550932,48.805801399499714,77.898611122874087,120.96511643552543,170.06686833062506,192.73812500610128,96.136173096171561,210.55199618572806,88.152839266602413,150.49026836419682,33.473499998432267,195.89240806433565,149.63786014110528,69.537656770058049,103.14082340573543,72.273947243335996,78.907936049339213,124.72253757878073]
[null,"Arizona",2036,24.807986515647116,61.052708891615808,58.175277727840978,94.452787143644372,6.5399564826346417,13.585862534594717,2.2987673525349237,12.123215858972616,82.458967501497426,123.23999020243285,130.65998402990527,55.090220593388224,41.52016836808594,18.713438595050071,46.826929386509711,47.808882126782947,48.77662283944759,47.876622839447599,48.844363552112249,77.792118329487252,121.07170332776805,170.24007203051929,193.27284304147452,96.173826086808944,210.63594333998097,88.18431951290458,150.54582180721121,33.710864783543585,195.90789504890301,148.78539206915696,69.724040152313478,102.7550662507532,72.056520483255113,78.828934207194578,124.42780583446894]
[null,"Arizona",2037,24.613309047320389,61.045308264183475,57.4456328218442,93.226137123300106,6.4710527201828185,13.438915542726432,2.2758188453590749,11.996759375849782,82.443575953885386,123.23999020243285,130.65998402990527,54.126394623537152,41.158372562206353,18.517229817540468,46.318187067597002,47.733784579312093,48.698396227498819,47.798396227498827,48.763007875685531,77.470547208821287,120.81833803551567,169.8283534306093,193.385210741712,96.012366997256066,210.27596849878836,88.049329008437027,150.30760333447932,33.79961778348428,195.74689549153334,147.55461068623185,69.758899037696651,102.2246615101987,71.757565084033487,78.670249609920063,124.00008103617472]
[null,"Arizona",2038,24.485326023583056,61.176692283871709,56.833269847897782,92.226213046282069,6.428451290756902,13.336791069547072,2.2594286711682727,11.900723908925411,82.813885228032973,123.23999020243285,130.65998402990527,53.269522533638167,40.91066336515825,18.369437352571968,45.924707488924135,47.738020543445209,48.702808690137452,47.802808690137446,48.767596836829703,77.296256896883691,120.81807464719897,169.82792542459453,193.90009806023065,96.039164547091886,210.33571335516928,88.071733393500125,150.34714055226792,34.026902429189192,195.71978111220471,146.66612306792911,69.938194418267841,101.76657360806857,71.499370084651034,78.551400105441914,123.63884956250557]
[null,"Arizona",2039,24.362901012005366,61.328060631868823,56.244709162110794,91.235525293256728,6.3816212988589287,13.229888358394129,2.2420448031032736,11.802396753540396,83.047294336262453,123.23999020243285,130.65998402990527,52.417569118398035,40.672158423982317,18.214676997118147,45.522961389560621,47.746367925268572,48.711503879536806,47.811503879536794,48.776639833805028,77.129591725541971,120.8321221659092,169.85075264249869,194.4622395953165,96.088791149809026,210.44635576623321,88.113224362314853,150.42035997746646,34.256469630114879,195.69490289034152,145.80472646592352,70.134456096600957,101.29217964650059,71.231984397221808,78.423486077599563,123.26257896339253]
[null,"Arizona",2040,24.136198664312946,61.277106162454849,55.465490845833315,89.904296850012628,6.312903352897778,13.089624158729777,2.2184106778463217,11.679113518026011,82.945207171614612,123.23999020243285,130.65998402990527,51.371239744448886,40.255251771592953,18.023657774767671,45.047916632017916,47.661531846678166,48.62313296433846,47.723132964338454,48.684734081998748,76.781931221078253,120.54126442493029,169.37810881340795,194.46456878898897,95.881372389262523,209.98391346354717,87.939808559569485,150.11433215460201,34.239487157873725,195.52322752320052,144.39995055449731,70.135291807782366,100.82522244132522,70.968790336122979,78.299664809622016,122.89316608736267]
[null,"British Columbia",2018,37.126270654457734,76.096065772193711,71.493669709472172,112.63422748462658,20.564412832493137,42.889182428452024,5.8812418662043813,33.11801055339496,195.01192385053056,125.95922125072552,132.40873029242584,122.72417378863635,80.187892163216475,48.658118616925613,127.99020148345022,49.477895051173178,50.515177969020783,49.615177969020792,50.652460886868369,84.41113849765614,128.25660603054692,181.91553892253495,195.96424413773516,89.263262472862948,195.22879361750088,82.406637281854586,140.34991083881161,35.433362227842736,196.82669988699729,258.4909809894047,69.654159607600917,111.56050938892047,77.019588433858402,81.950506926919331,132.00094619740318]
[null,"British Columbia",2019,34.226811937986767,73.346877238443511,66.02922540131145,103.27628081546432,17.78564710171279,37.167886725594258,5.0640143455852709,28.518040502437074,173.41019878655439,125.95922125072552,132.40873029242584,112.0782018108858,72.535983604712172,43.19285200402728,112.89135970521357,48.211914796910058,49.196448537496657,48.296448537496673,49.280982278083293,81.656316056681987,123.87836465119805,174.80089668109312,189.03471608736427,86.530518667025433,189.13611850560321,80.121884165612812,136.31799362855656,30.883953236404761,195.02332901861774,237.08528674186792,67.294465894075444,111.50697192845146,76.989412774321352,81.798264961022454,131.75431119654075]
[null,"British Columbia",2020,31.872825217223482,70.953533718249929,60.596342978649815,93.875341714978134,15.479694475990788,32.383709618331423,4.4417027574714343,24.919731411245344,155.10347567138319,125.95922125072552,132.40873029242584,99.470550509466676,67.306158525587151,38.470767932974979,99.924072151816205,47.968303015259195,48.942686264943696,48.042686264943704,49.017069514628204,81.03351257227618,123.496824897276,174.18089458096975,187.85260725930866,85.981966109642201,187.91311568957278,79.663258159781037,135.50865367139411,30.082844056440791,194.52290711017832,223.2261267404744,66.870544735414541,111.45343446798239,76.95923711478423,81.646022995125549,131.5076761956783]
[null,"British Columbia",2021,30.256799911514175,73.056252029502176,62.533457356400014,97.654796429636875,13.754025258982969,28.72645615505693,3.9676703947386209,22.137098451044558,141.8544126206335,125.95922125072552,132.40873029242584,91.683094186086066,64.577333393124931,34.686515475597439,89.501509696828975,48.016291424811918,48.992674191561129,48.09267419156113,49.069056958310313,80.976316916025596,123.65102164936751,174.43146430311842,188.55884228273698,86.083919215827379,188.14042057562176,79.748497543104904,135.65907616661028,30.407920602162434,194.16829854711654,217.98962125379356,67.110314603114247,111.39989700751339,76.929061455247137,81.493781029228657,131.26104119481579]
[null,"British Columbia",2022,29.039358028611112,75.271219780905241,64.414793670371239,101.39530188922646,12.273455989613726,25.613779034006047,3.5231471604585525,19.61866344700098,130.40624402556125,125.95922125072552,132.40873029242584,84.571319590536589,60.689683195650176,31.400659351096898,80.564022126133722,48.098242828087137,49.078040236639488,48.178040236639497,49.157837645191833,80.982046273016365,123.91246396236063,174.85630806173231,189.5698648094027,86.291910291578844,188.60413797836338,79.922391620905898,135.96594812342801,30.890241111587621,194.22254068185202,206.51769671196317,67.457294397608337,111.34635954704439,76.898885795710086,81.336636430579262,130.83148247111311]
[null,"British Columbia",2023,28.174372601943368,76.187907211774615,64.364171984336338,101.68530188289765,10.601542674575731,22.27877338765148,3.0514071954796345,17.061728073277433,115.63606624733184,125.95922125072552,132.40873029242584,80.202659281569296,57.624079969465434,27.901661773580692,71.418968428933354,48.146120398274498,49.127912705584642,48.227912705584636,49.20970501289478,80.904110091716788,124.04681360201083,175.07462622616379,190.25746572387135,88.242289871904532,192.95252477956649,81.553036730070644,138.84355720176563,31.258097400812836,194.750731050692,197.77199848236503,67.690609995344147,110.97516900055963,76.689669305873224,81.267562804080569,130.55295347846996]
[null,"British Columbia",2024,35.308330763413771,84.262767915443661,72.796998709742581,117.41193032715623,9.5882195605239833,20.158405684633514,3.4513856177392688,18.408805475747172,104.88557632397708,125.95922125072552,132.40873029242584,100.05153438535403,71.111105436290828,25.580751652304468,65.241318835103542,48.078333446069301,49.057301297037554,48.157301297037556,49.13626914800583,80.576276927453364,123.78175694233214,174.64390915418599,190.63258545933598,90.080130598057522,197.05000526206828,83.089591972387495,141.55512534142878,31.456504178116013,195.14724783600974,177.25816700030168,67.814079725768565,110.44564297407295,76.391209181853441,81.114998349820297,130.13140504559271]
[null,null,2025,35.236358514711071,84.894577935430334,71.501396908837037,115.56102470244032,8.9255116429303474,18.710397486331917,3.2033314367946533,17.035279937732078,100.03862156615401,125.95922125072552,132.40873029242584,97.553064482351473,69.368654873236878,23.962982583916897,60.875026219449865,48.022506056688783,48.999147766432856,48.099147766432857,49.075789476176936,80.246656895502298,123.52840864899423,174.23221817751187,191.223493588276,92.007067122057805,201.34612552894711,84.700637137320768,144.39814628938839,31.733513620305956,195.62086796762969,174.46135608105396,68.013461123793519,109.98202860983227,76.129899267463259,80.997224421672229,129.76939757652301]
[null,"British Columbia",2026,35.248929897107445,85.702620068651939,70.297064928619619,113.89261917998589,8.3947434693324023,17.552491387328462,3.0012285399612937,15.923721195772233,96.192039700790559,125.95922125072552,132.40873029242584,95.178174349777407,67.760356132443007,22.693626448860318,57.464877755776371,48.002034593045195,48.97782332513745,48.077823325137452,49.053612057229728,79.992785043232558,123.3990548382973,174.02201823512934,192.16905467727909,94.095446545574163,206.00218403128849,86.446659144677994,147.47936166952292,32.155976400804185,196.12277113993059,171.97810271607122,68.337616053648361,109.38906025279876,75.795680738953436,80.810662317743777,129.29029390813344]
[null,"British Columbia",2027,35.234673168282285,86.486049531669835,68.985683013122951,112.01892216754922,7.9542085063199837,16.602320138256552,2.8308997059681604,14.999856505392479,92.962020288268704,125.95922125072552,132.40873029242584,92.694511082459528,66.058395264714079,21.691226718518873,54.789587938000963,48.057580248320683,49.035683382716087,48.135683382716095,49.113786517111492,79.918077740745943,123.55301718178769,174.27220704330128,193.00861781709935,96.153463919945011,210.59055007081858,88.16729648172047,150.51578057606127,32.53145660826781,196.69721909866669,169.35608575409478,68.624532481763652,108.98859874207717,75.569966069274003,80.726422783115595,128.98545116564375]
[null,"British Columbia",2028,34.797422809417668,86.466080034466671,66.769976825279088,108.55603749192419,7.5934216058373867,15.832561639457591,2.6877571413134107,14.234905555444605,90.311921071079013,125.95922125072552,132.40873029242584,89.027994131944951,63.525200940311414,20.928199213873082,52.759490273338393,48.093587919896109,49.073191373940496,48.17319137394049,49.152794827984863,79.792253964516576,123.63151265568423,174.39976218838308,193.77988899014963,96.302410067768847,210.92262624662166,88.291825109142238,150.73553704250401,32.875565077958804,196.79320000260779,164.75252915225983,68.887468820641843,108.61762078929355,75.360869404977791,80.65816975859137,128.70743901325307]
[null,"British Columbia",2029,34.311688471187367,86.354677829655529,64.529551553103701,104.9977933604989,7.2998171757790864,15.214913370653388,2.5665244289835258,13.59919918495182,88.161154743188106,125.95922125072552,132.40873029242584,85.279091109371635,60.905162775441845,20.378437284615011,51.295363996486188,48.104482706130739,49.084540109601548,48.184540109601556,49.16459751307238,79.635628561738812,123.64925774568512,174.4285979596346,194.35152912407565,96.353765650994461,211.03712346075349,88.334761625678965,150.81130743064071,33.167035652754066,196.79476116038242,160.10555821596279,69.0802250544142,108.1540797005804,75.099600791339469,80.540551832044088,128.34555700893668]
[null,"British Columbia",2030,33.838075488896202,86.267693966369961,62.344527892482787,101.53208506673703,7.1023625366275738,14.791163650069103,2.4714621781971302,13.106740937449645,86.643892997919806,125.95922125072552,132.40873029242584,81.54729482450287,58.313206583631846,20.095757740105853,50.50241751803155,48.122478506599919,49.103285735090274,48.203285735090283,49.184092963580653,79.492034911695939,123.69091839708875,174.49629651816539,195.00528769188992,96.445854367743394,211.2424355240183,88.411753711398433,150.94717588284342,33.452256754241922,196.79660509329858,155.65036421144725,69.304592656356377,107.66594432228392,74.82446994175416,80.409716622487196,127.96135309345172]
[null,"British Columbia",2031,33.717714565411583,86.559777728667385,61.786824818249947,100.60981222379012,6.9689241973310017,14.500316693504338,2.4267426551706595,12.854106736317384,85.52376609873825,125.95922125072552,132.40873029242584,80.506647989228981,58.066151200446953,19.901465151741863,49.966646231456252,48.164037648959848,49.146576508381877,48.246576508381878,49.229115367803907,79.392606606088151,123.80982074635536,174.68951283572372,195.68799917899889,96.551739200386791,211.47850613610467,88.500280253519406,151.103399258736,33.733916239761953,196.84144844623131,154.95543372382892,69.53915690157676,107.25520687227642,74.592963379022692,80.320588156102929,127.6474505314371]
[null,"British Columbia",2032,33.517217860724905,86.698304088627367,61.137140674656507,99.505935956255044,6.8728648976513789,14.299169486809927,2.3969838199192135,12.688476868602068,84.658115057556515,125.95922125072552,132.40873029242584,79.31891415061942,57.677275740957569,19.652088228759233,49.306055174923245,48.125709909094745,49.106651779355722,48.206651779355724,49.187593649616709,79.130426242514588,123.65982552661896,174.44577060365205,196.02681599323026,96.496193074076587,211.35466511145623,88.45383993065731,151.02144581279191,33.900924441527273,196.77026102804149,153.94126737399242,69.65278098082436,106.78104402958009,74.325707958593838,80.19732904190171,127.27596902829515]
[null,"British Columbia",2033,33.322360357129284,86.854775648085422,60.470524633101085,98.384109857249442,6.7796001403036854,14.104498629558012,2.3679733499136435,12.527941375807766,83.85096762734976,125.95922125072552,132.40873029242584,78.136942839966594,57.298077909654566,19.408359040315013,48.664205944081694,48.099967289232019,49.079836550332068,48.179836550332077,49.159705811432119,78.891589291116077,123.55101889256711,174.26895982331783,196.40073456695885,96.458197912198372,211.26995410246417,88.422073364101266,150.96538723137746,34.065773647051273,196.72101529626215,152.9482292223191,69.778762680966068,106.33602510350343,74.074879109350633,80.089864982707127,126.93100258379371]
[null,"British Columbia",2034,33.181282549313309,87.130227106563709,59.899400465857845,97.414611247890349,6.7070742323262014,13.945623801533975,2.3440934705440419,12.391650919732683,83.359714877992872,125.95922125072552,132.40873029242584,77.043764673580313,57.013292635531812,19.202905012712975,48.11441123556763,48.118502585292596,49.099144150395162,48.199144150395149,49.179785715497715,78.750389745287222,123.60135011612027,174.35074806159167,197.02458747369846,96.53308377830794,211.4369122578928,88.484682735828557,151.07587442512548,34.32496957814628,196.70635774263741,152.16682116152805,69.992670717145501,105.83856200728279,73.794490818753559,79.953946536581952,126.53828173118603]
[null,"British Columbia",2035,33.016844665842413,87.365884079691881,59.300933198117683,96.451108010614348,6.6287250409405072,13.779168550668373,2.3188454063860013,12.251231983116954,82.715638122970361,125.95922125072552,132.40873029242584,75.904560852000401,56.68695578077223,18.987590049020561,47.548963715508435,48.129050549449389,49.110131613058506,48.210131613058508,49.191212676667611,78.594357509027532,123.62724810076713,174.39283228664286,197.54976382344589,96.557806050449344,211.49203027093864,88.505352053964842,151.11234975938621,34.572828814085618,196.67680776525344,151.29145428897402,70.171883274991188,105.36235962859482,73.52608584167487,79.829543443765857,126.16491513003049]
[null,"British Columbia",2036,32.855881481755318,87.617591054031834,58.703021301125453,95.445218813850474,6.5809200115754223,13.66443657975392,2.3011133421912993,12.145390124780675,82.936625319396711,125.95922125072552,132.40873029242584,74.765915607359915,56.366332037028521,18.828534406006657,47.116052274754971,48.165375246840902,49.147969839507972,48.247969839507981,49.230564432175051,78.486587064145624,123.73819192359555,174.57311599873898,198.10439038153072,96.596577632150954,211.57847133040903,88.537767515071977,151.16955358183716,34.818225720487888,196.69270032027563,150.42840093869214,70.361467037683326,104.96619770283861,73.302794574430465,79.748932128429217,125.86456496660116]
[null,"British Columbia",2037,32.598628825841132,87.669734242964182,57.966037492688322,94.205841104233102,6.5116115206656708,13.516668535757679,2.278179460370191,12.018833649811238,82.921739590402524,125.95922125072552,132.40873029242584,73.459007105232629,55.876186205288711,18.631127269578457,46.604167852789494,48.089193296621772,49.068613641363044,48.168613641363031,49.148033986104323,78.160212619276408,123.47614062528453,174.1472826389836,198.22112433624881,96.434723029638761,211.2176146872458,88.40244633519562,150.9307515646158,34.910985800035327,196.52879855857213,149.18308363896236,70.397038047448817,104.42148670853963,72.99577565037103,79.58701471280061,125.42868652612154]
[null,"British Columbia",2038,32.429174424727172,87.918410273375557,57.347434499364347,93.195446159181216,6.4687723863011017,13.414009341836653,2.2617660514492157,11.922549048839759,83.294535728392901,125.95922125072552,132.40873029242584,72.296240128420479,55.539972205538518,18.482561002704848,46.208543081782075,48.093669408517563,49.073276257921179,48.173276257921167,49.152883107324769,77.98358503867567,123.4764504579242,174.14778611702303,198.75519024425469,96.462556751497416,211.27966969487949,88.425717027331601,150.97181755996564,35.146020094617185,196.5012722717419,148.28358973798802,70.57941747522851,103.95104310657479,72.730616529263614,79.465743934512318,125.06056896075469]
[null,"British Columbia",2039,32.267025714113601,88.192250180996083,56.752921673639513,92.194385136637294,6.4216773680804904,13.306543167333372,2.2443658690305064,11.824018402345944,83.52973255245017,125.95922125072552,132.40873029242584,71.14004529636783,55.216155322891041,18.326959289218479,45.804552825492934,48.102331289418252,49.082299050526046,48.182299050526041,49.162266811633835,77.814718515849052,123.49161183799343,174.17242335963559,199.33824925824618,96.513395454645874,211.39301449097582,88.468221390892822,151.04682532921493,35.38338749469785,196.47601546587114,147.41144808202762,70.779041958875879,103.46385363269309,72.456018825803,79.335223964920999,124.67712558175543]
[null,"British Columbia",2040,31.966766938835885,88.168891416093686,55.965386744663427,90.848482972799133,6.3525275036799522,13.165461463240471,2.2207155958170719,11.700549555388919,83.427118085534389,125.95922125072552,132.40873029242584,69.719975988673156,54.650158752642838,18.134738325779065,45.326515903015881,48.016192095054663,48.992570723063984,48.092570723063979,49.0689493510733,77.461716478372693,123.19051853693712,173.68314674541907,199.34066416604423,96.304878850270427,210.92812453393481,88.293887718088598,150.73917773600175,35.365948895533791,196.30102641788187,145.98899362640867,70.779891395678277,102.98430150188022,72.185725806617555,79.208880135367693,124.30067065340162]
[null,"California",2018,29.54544372698113,35.188560620980638,73.170359341422269,115.60809965561955,21.312252026096228,44.288525271341605,6.0509800660409354,34.037646905971251,202.03919006143525,136.98591949773106,140.11715753407404,101.22999733189282,66.164397573501233,50.285094644160743,132.12454599947898,51.327719810044826,52.442078759512093,51.542078759512094,52.656437708979325,88.264940078638787,140.93012672742444,202.51001005496096,217.35081031371598,90.56111278043025,198.12236151633951,83.491725243919049,142.26477194833714,40.506679791364171,199.44255072227111,268.83950573841912,72.750104916468942,121.80629873739147,82.79448788481487,86.152747713056726,138.79184205808681]
[null,"California",2019,27.235122040315559,33.555881268552668,67.546878921960058,105.97395877558805,18.41040157068581,38.338762453618997,5.2041673863926325,29.281020061879243,179.42352568315889,136.98591949773106,140.11715753407404,92.444758803655802,59.844939431104528,44.590025330395001,116.43540127679333,49.944346952690559,51.001065366434702,50.10106536643471,51.157783780178839,85.256944776845984,135.79996777049445,194.17350174994971,209.2219987155008,87.757527641117491,191.87174506383303,81.147744125837534,138.12833473577624,35.425136146249933,197.54892731276479,246.47579260481834,70.1740647228672,121.74671904073026,82.760906601242198,85.98725480846818,138.52501396115468]
[null,"California",2020,25.368954332186249,31.975123064913255,61.743800877729512,95.916574691253899,16.011411659150788,33.381046896185609,4.5610590008263028,25.570238654335633,160.35142745448167,136.98591949773106,140.11715753407404,82.060207981178038,55.543640600890875,39.684047987059493,102.99489152406147,49.680122613235191,50.725831679502029,49.825831679502045,50.871540745768868,84.58277373927757,135.35068675270085,193.44342009603514,207.84395079802076,87.206903650031137,190.64412396241192,80.687386263874259,137.31593856285343,34.575374986135103,197.03417848350611,232.0500110423209,69.716251758847832,121.68713934406907,82.727325317669525,85.821761903879661,138.25818586422247]
[null,"California",2021,24.08445158079622,34.687007322673601,63.744207372228175,99.814487566821924,14.219804812238152,29.598687842521276,4.0723489835255302,22.706045582545826,146.57906026759332,136.98591949773106,140.11715753407404,75.63558842563387,53.293921835844507,35.762735600902104,92.215268431914154,49.734162044766805,50.782122754014111,49.882122754014119,50.930083463261454,84.526637045372965,135.53735972627308,193.74676367808999,208.67262296124386,87.312937626628212,190.88052717540648,80.77603752070759,137.47238201227975,34.948698879267823,196.65467603279669,226.63561430319157,69.978110042115119,121.62755964740785,82.693744034096824,85.656268999291058,137.99135776729028]
[null,"California",2022,23.04945630181869,37.473123979424905,65.694644644665885,103.68550715607215,12.679232716630869,26.374375929865618,3.6106405626211027,20.099011237495414,134.63763921336883,136.98591949773106,140.11715753407404,69.541381881720866,49.939339029773883,32.360663715729075,82.977271556137183,49.825484113568919,50.877249909016314,49.977249909016322,51.029015704463731,84.539713042919146,135.85051817344686,194.2556461547473,209.85747950789079,87.526038529343211,191.35563697205342,80.954203747141591,137.7867930558929,35.492435080402146,196.70705479844449,214.37128637443487,70.356226580045742,121.56797995074666,82.660162750524151,85.485446743300912,137.52662917497622]
[null,"California",2023,22.347655713929122,39.584680139070976,65.665238559843971,104.01708491536324,10.938880775741262,22.915916117372202,3.1211298084427801,17.452827711444467,119.23221162844634,136.98591949773106,140.11715753407404,65.886797798890598,47.38397957401039,28.728836533214764,73.50137096922343,49.879316418056007,50.93332522619037,50.033325226190371,51.087334034324748,84.461055678695871,136.014008744416,194.52131833257218,210.66437763187341,89.855921203821708,196.55012901433744,82.902138324011702,141.22432472673398,35.91151255504284,197.36829994296326,205.43796433171073,70.611094565604631,121.15489685025361,82.427334093882592,85.410361040010145,137.22529578438881]
[null,null,2024,28.229909051813522,47.700906154246994,74.917883526912078,121.23845002346529,9.8860960240660578,20.722226989189252,3.5384640313737479,18.865917319463112,108.0324940142206,136.98591949773106,140.11715753407404,82.767121110542362,58.946713884195177,26.329861947800921,67.123748883693139,49.808105517094475,50.859147204355452,49.959147204355453,51.010188891616409,84.112301907302339,135.71428552239718,194.03426809679164,211.10609560159398,92.072023157022997,201.49094598062268,84.754944750610264,144.49398319463131,36.146905715055148,197.89276612596251,183.58590365236648,70.746847952503984,120.5656085322066,82.095189769165231,85.244517578099021,136.76923332076424]
[null,"California",2025,28.227772725132091,47.97412965091462,73.767389276685748,119.66880798706964,9.197826643594933,19.225577764693934,3.2811206458459479,17.445034912569756,102.98219629920891,136.98591949773106,140.11715753407404,80.857717170283905,57.617721304367706,24.663426371257419,62.629298330277699,49.750294989650186,50.798927904934345,49.898927904934339,50.94756082021847,83.7627429911999,135.43004992778143,193.57238525554101,211.79999007787043,94.380371987656787,206.63742808445051,86.684875607849406,147.89974360325408,36.467363313849724,198.49875609676354,181.13038841210056,70.964920596838638,120.0496706646415,81.804388425628531,85.116492763526992,136.37758670244432]
[null,"California",2026,28.292086303210109,48.348834158327712,72.692719466925411,118.25777526799182,8.6456553265104361,18.02728369050914,3.0708021827395058,16.292267516410856,98.962036443219745,136.98591949773106,140.11715753407404,79.040394595641786,56.391985780832094,23.356521900922523,59.120397030735901,49.731356889475769,50.779200717252635,49.879200717252644,50.927044545029517,83.496321209938074,135.29191298170278,193.34791271816323,212.90835138312994,96.858462838212972,212.16235137578644,88.756721915158522,151.55594304644595,36.944862159079584,199.13488474196618,178.96917910187972,71.318303073914109,119.38977991651396,81.432450003956632,84.913692541634347,135.85925670215011]
[null,"California",2027,28.336692698212776,48.715331082203591,71.493692956444434,116.612400433841,8.1860463525636789,17.041701438926189,2.8927424827105117,15.330486671799635,95.570746931660636,136.98591949773106,140.11715753407404,77.129318192072873,55.086501500826799,22.324278233925288,56.367150355157314,49.793736321085596,50.84417929184621,49.944179291846204,50.994622262606818,83.421610677750834,135.47908846480149,193.65207287819871,213.89283850677819,99.307971378525806,217.62355014201302,90.804671529399968,155.16997185888698,37.371219497184114,199.85158807366858,176.64296615294097,71.631308143784565,118.94412233163308,81.181261183387392,84.82212090969513,135.52945513887781]
[null,"California",2028,27.976163354632419,48.549719753093527,69.17401725420612,112.98460113868722,7.8079016896563633,16.240304719638093,2.7420352357603028,14.529323575355802,92.76756706356548,136.98591949773106,140.11715753407404,74.046085347854799,52.956775433201756,21.538369876711386,54.277540473879625,49.834934419028095,50.887093977202973,49.987093977202967,51.039253535377853,83.291559820065757,135.57858110024316,193.81374841079139,214.79751550800472,99.468413378458322,217.98125639492406,90.938811438213776,155.40668941276127,37.763458246717633,199.95631421021801,171.82541621427936,71.918311466920045,118.53127581815994,80.948565875793406,84.747927232485821,135.22868090453548]
[null,"California",2029,27.577435183176874,48.339994250082277,66.829812845732448,109.25922140644093,7.4978325894062792,15.593295665232597,2.6129859093309724,13.857139513892443,90.464784563458039,136.98591949773106,140.11715753407404,70.897338334369579,50.757123560566619,20.97181445563729,52.769879270105321,49.848627721775145,50.901357834231156,50.00135783423115,51.054087946687176,83.127320706764436,135.60615226435604,193.85855155247484,215.46888853606313,99.526370525625865,218.11047183065816,90.987267290317817,155.4921998074517,38.098816355754749,199.95989406274654,166.96955878090375,72.129207722574236,118.01541949599607,80.657810494210182,84.620071997686935,134.83717002332202]
[null,"California",2030,27.186550844523964,48.148285193438802,64.541836791259854,105.62759749023732,7.2848089972946939,15.142360369470525,2.5092217287880789,13.325086877494435,88.62934814453736,136.98591949773106,140.11715753407404,67.761109878695038,48.578278347015839,20.681138207906972,51.955058309838307,49.869971869420596,50.923591321361833,50.023591321361835,51.077210773303065,82.977095799334677,135.66136740291694,193.94827615263623,216.23515134850516,99.626530029534152,218.33377776045151,91.071007078487639,155.63997597251017,38.420233610409106,199.96258192797794,162.31232242784336,72.373783915214659,117.47219317346003,80.35162838514438,84.477849065104181,134.42150963755253]
[null,"California",2031,27.089010742693333,48.180796054572049,63.965904807579001,104.67459514963795,7.1481703660559139,14.844789608045636,2.4639608723320343,13.068583567713331,87.490924586164112,136.98591949773106,140.11715753407404,66.895212897719148,48.370786835311812,20.48118049838941,51.403979239634445,49.916687445301335,50.972253379570937,50.07225337957091,51.127819313840533,82.874400865024256,135.80582199250119,194.18301486071064,217.03525108241249,99.741201683222457,218.58943864223255,91.166879974278288,155.80916350462061,38.737612088621788,200.01150262454385,161.58212140032123,72.629421373092299,117.01509990709181,80.093993998645942,84.380962975276319,134.08190648734438]
[null,"California",2032,26.928897943233633,48.135491403143405,63.295602847167487,103.534717389848,7.0498484287456451,14.638985081130725,2.4339753753599802,12.900990965138005,86.614597817095429,136.98591949773106,140.11715753407404,65.910157883786766,48.04854526242557,20.223853403793161,50.722884111983255,49.876705551717201,50.930605573754114,50.030605573754102,51.084505595791036,82.595097620692798,135.63718328880196,193.90897696719946,217.43344799304958,99.686289755023779,218.46701154808696,91.120969877829879,155.72814575496824,38.931751025646101,199.93628482754954,160.52344512428894,72.753897126237675,116.48742306010701,79.796576139436368,84.24697555133578,133.68001015396814]
[null,"California",2033,26.773134927329551,48.105511889184797,62.607594133332732,102.37610888029502,6.9544004313647099,14.43983207384426,2.4047428893467218,12.738559017996524,85.798666318814043,136.98591949773106,140.11715753407404,64.929561419992822,47.734026611953652,19.972409196083291,50.061180825512217,49.850322227472908,50.903122944332985,50.003122944332979,51.055923661193049,82.341007531989888,135.51630082585444,193.71254296490966,217.87266606995203,99.649816170485252,218.38569288867373,91.090475444864822,155.6743321178308,39.123557118788206,199.88460385945157,159.48628422657174,72.891775346988695,115.99217931130258,79.517438753746603,84.130157963030101,133.30679978411021]
[null,"California",2034,26.659285709203662,48.145050342576177,62.017923652348593,101.37420322995375,6.8802371229989223,14.277415483927804,2.3806245906444325,12.600354425218375,85.304387565066378,136.98591949773106,140.11715753407404,64.020618087776398,47.49573966936282,19.761057593263107,49.495735099748146,49.872117911166285,50.925826781513592,50.025826781513594,51.079535651860887,82.192990836563496,135.58104195682921,193.81774730274367,218.60397836581151,99.731948680442201,218.56880747572643,91.159143481034391,155.7955110750944,39.416498647189663,199.86963974777521,158.66661464675965,73.125014417533265,115.4385725448756,79.205405849033212,83.982409355713415,132.88192514198539]
[null,"California",2035,26.527160975789492,48.168708162348764,61.399764257096251,100.37888934623574,6.8000953745229822,14.107218576577688,2.3551476035973944,12.458114738204117,84.655360703963424,136.98591949773106,140.11715753407404,63.074248018470968,47.223761534697424,19.539323925100106,48.913623171512988,49.885077399050708,50.939326248059857,50.039326248059872,51.093575097069021,82.028511768535324,135.6167052085124,193.87570008672887,219.21996818325829,99.761383920731518,218.63443306971925,91.18375314460107,155.83893996284129,39.697142752802328,199.83885727181089,157.75011857665845,73.320625884324812,114.90862597992799,78.906708694244543,83.847178382777372,132.47798936930113]
[null,"California",2036,26.397699818929592,48.206556905112677,60.782191585454889,99.33916468111461,6.7512897896771706,13.990093526852482,2.3371542006147341,12.350373235632121,84.884599442864641,136.98591949773106,140.11715753407404,62.128145858839268,46.956305889967901,19.376535303430177,48.470220910011541,49.925798158765943,50.981743706096566,50.081743706096574,51.137689253427197,81.915990335404828,135.7506482780453,194.09335757471993,219.8703756693364,99.805591021963068,218.73299264412623,91.220713051415146,155.90416339812234,39.975017680587676,199.85693368151934,156.84611403085916,73.527486815242312,114.46775323104336,78.65821678123686,83.759550765522349,132.15304821236532]
[null,"California",2037,26.193044150850568,48.143795566349866,60.021660480228164,98.059523633045515,6.680415301625211,13.839075007867923,2.3139854997433895,12.222093481812752,84.874435847249558,136.98591949773106,140.11715753407404,61.045613618348838,46.551671785641652,19.173492338208007,47.943780627294366,49.84455086346177,50.897111106821377,49.997111106821372,51.049671350181001,81.566458267931949,135.45069747085802,193.60593751304054,220.00901876489394,99.6389645626967,218.36149708778706,91.081402281578562,155.6583209306564,40.089518848969448,199.68234785185516,155.54854136713476,73.567309317802597,113.86156617016971,78.316547710562588,83.583540272896457,131.68148248016905]
[null,"California",2038,26.056855654893646,48.191697893831879,59.382502658886658,97.015303675286134,6.6366971510074668,13.734353238759246,2.297309702300995,12.124037690138886,85.257799111671488,136.98591949773106,140.11715753407404,60.079584053262181,46.271406816034528,19.021617447556352,47.539011068773853,49.85097708256064,50.903805085049349,50.003805085049365,51.056633087538096,81.379763507882899,135.45682181585437,193.61588957365956,220.63539510728501,99.671680525357246,218.43443707068198,91.108754842070837,155.70659022589382,40.356196584394304,199.6537312343043,154.60662678573254,73.766357145554963,113.33802831731452,78.021462738953346,83.451714246988189,131.28322550500064]
[null,"California",2039,25.92632095372149,48.258793177649181,58.768514149357543,95.980722566023033,6.5886094192364206,13.624717373307435,2.2796548045015155,12.023846745565992,85.501525583171841,136.98591949773106,140.11715753407404,59.118692722849161,46.001069932403134,18.862324924362131,47.125259074521345,49.862006264674143,50.915293816417595,50.015293816417604,51.068581368161084,81.2015852251822,135.48044312195589,193.65427419607451,221.31902918059154,99.728583965484219,218.56130322664185,91.156329718254653,155.79054596142555,40.625256020535602,199.62747228803443,153.69268680417298,73.98410994748393,112.79585465393725,77.715873946867916,83.309833992439323,130.86838792419559]
[null,"California",2040,25.685016826163796,48.17123357977551,57.951964758776796,94.583991115812864,6.5176602383755062,13.480242683737966,2.2556566796213326,11.898401445157937,85.397336251223521,136.98591949773106,140.11715753407404,57.938493271069206,45.529472490156849,18.664315516233788,46.633044062266904,49.769427932201083,50.818858053424833,49.918858053424835,50.968288174648592,80.822182953282407,135.13321990020091,193.09003646072273,221.32185149082287,99.511730394911268,218.07782591589995,90.975025790267551,155.47059792048898,40.60662856994351,199.43911146924967,152.20107326398147,73.985031245618131,112.26218028393984,77.41507566559666,83.172493363615757,130.46111096933464]
[null,"Mexico",2018,29.128704616635805,72.78538166955083,68.926964693837149,108.05746390736215,20.641393867071887,42.906702502452504,5.9031708457284315,33.105462024142511,196.10623837201024,118.79976923434614,129.81687375535111,84.229094532280726,55.209733299570587,48.926435753770079,128.27888305324356,49.593678854863718,50.635786097865051,49.735786097865059,50.777893340866406,84.652354755344675,124.36561791157959,175.59268322921304,189.39820168697773,85.301560658674163,186.39614694980136,79.09439478146723,134.50477701459866,34.170443939843537,193.82515805683886,247.96578326930612,69.905867462598437,107.00757878896408,74.453391186610318,80.341155193287051,129.51515029182326]
[null,"Mexico",2019,26.866573537080658,70.140748827020005,63.724345909274838,99.155168650282093,17.817386160356797,37.124156844839952,5.0767113321762398,28.477754926613809,174.03926903954829,118.79976923434614,129.81687375535111,76.954510744752739,49.964751347774587,43.364953356405294,113.00806454601602,48.28382607362542,49.27135611740853,48.371356117408538,49.358886161191634,81.805774035386165,120.07279052759493,168.61683873023796,182.59059950113507,82.685053766331734,180.56262301111218,76.906823352394042,130.64435689639865,30.096243490739102,192.19005283245608,227.50483845825326,67.468565246727621,106.95672632240974,74.424728887279699,80.193988001121852,129.27590693950921]
[null,"Mexico",2020,25.023795501854114,67.654991753867108,58.254506223473221,89.674776622963378,15.488654826017424,32.316319091132449,4.4484193561520255,24.866885576202328,155.48895524887416,118.79976923434614,129.81687375535111,68.31611986287146,46.374580567572572,38.58245496078964,99.945047442040632,48.034949879568686,49.01211008193274,48.112110081932727,49.089270284296802,81.1716971845307,119.69536955135945,168.0035296438553,181.44151518702233,82.177868982507007,179.43185000676019,76.482783523202968,129.89605136570256,29.441431988217577,191.75216322213225,214.34069838260234,67.038633455452683,106.90587385585539,74.396066587949051,80.046820808956625,129.03666358719522]
[null,null,2021,23.751158006653547,69.899833984135356,59.864640800724509,92.850771526670556,13.751708570314555,28.651397004436244,3.9712760438321668,22.081428398915399,142.10651972190684,118.79976923434614,129.81687375535111,62.96399221251265,44.489058683040049,34.763641947897348,89.47712436549422,48.087207943403705,49.066545565094223,48.166545565094232,49.145883186784772,81.122879957814064,119.85518681844211,168.26323270286466,182.13562019473238,82.277581100364543,179.6541586127961,76.566149298734402,130.04316749127477,29.746858842702121,191.41883225850466,209.35561681275362,67.286455292697866,106.85502138930104,74.367404288618417,79.899653616791412,128.79742023488109]
[null,"Mexico",2022,22.704341630822046,72.246255313533766,61.449020782403082,96.03461280840844,12.255279220017407,25.522112152728539,3.5188384856317931,19.537862892068201,130.46774048807256,118.79976923434614,129.81687375535111,57.813011617104792,41.637445005479243,31.450918097396144,80.506097030801541,48.174889977697539,49.157881017483639,48.257881017483648,49.240872057269755,81.139919419905937,120.1213615445626,168.69576663281043,183.12723824942532,82.4762660279887,180.09712790413812,76.732262831935003,130.33630907227666,30.185813366332166,191.46071086149198,197.84742035889502,67.643767976613205,106.80416892274667,74.338741989287797,79.747747214303018,128.38073538190002]
[null,"Mexico",2023,22.005414989730419,73.400463358950788,61.239731237293562,96.007769587336114,10.564837552101576,22.164797441754367,3.0394158083426408,16.955435273807183,115.46647502560633,118.79976923434614,129.81687375535111,54.741695011622525,39.491757061230253,27.911686003272553,71.29303792810056,48.226892813153285,49.212050637750046,48.31205063775004,49.297208462346802,81.069875003113779,120.26182290117318,168.92401633730262,183.80315701698777,84.870683385499646,185.4355005785923,78.734152642373488,133.86905585747868,30.526673094136978,192.10950839191747,189.73913891708634,67.885012547132874,106.45159420805078,74.14001805918646,79.680976060865817,128.110553900425]
[null,"Mexico",2024,27.54074587345449,82.325358323659302,69.722079870198201,111.79459983400945,9.5431247887463808,20.036545160542868,3.4247959673988726,18.245002137653415,104.56519785476456,118.79976923434614,129.81687375535111,68.092009132396669,48.679684922907825,25.57738243202845,65.101684355058211,48.161409392774878,49.143838741522544,48.243838741522538,49.22626809027021,80.746101974172646,120.01754090766231,168.52705809784752,184.17404528938295,87.15989577713124,190.53931789310326,80.648084196175816,137.24658219333244,30.723538447088682,192.64110267633617,169.32121641180115,68.014077401865364,105.94862480465218,73.85652621363451,79.533497130037318,127.70163926993216]
[null,"Mexico",2025,27.573008161296528,83.171736692602678,68.81235687415834,110.61996632465875,8.8749398646706652,18.583999211649914,3.1737648992476752,16.86293914001849,99.635853772727259,118.79976923434614,129.81687375535111,66.607071091850813,47.643958942884858,23.957712495982662,60.743343239767206,48.108845137456328,49.089084308899039,48.189084308899041,49.169323480341774,80.422358704682026,119.78730049603166,168.15291742894772,184.75557063769699,89.535957952115595,195.83676747917843,82.634627855939272,140.75224754407293,30.986974363625027,193.24364418197609,167.34423703806763,68.220670237846477,105.50826148250121,73.608321432058517,79.419649031625596,127.35048116114753]
[null,"Mexico",2026,27.668557748576088,84.19242784890416,67.959006172858025,109.56851754670281,8.3381042774050051,17.419630940902366,2.9681407378855544,15.73951896056662,95.701342007450677,118.79976923434614,129.81687375535111,65.191640931587884,46.688071992750977,22.687588870946165,57.340753913301981,48.093257351345663,49.072847031700462,48.172847031700456,49.15243671205522,80.177598616498827,119.67982540454062,167.9782704052748,185.68329643365757,92.073437357044767,201.49409806500648,84.756126895398239,144.49606945228672,31.373086152834084,193.87265279690973,165.61289979223753,68.554700815863796,104.94503148840593,73.290864526295763,79.239305715393229,126.8857362249841]
[null,"Mexico",2027,27.746516458120752,85.202447151819115,66.982470124341773,108.28796220403161,7.8902532633150004,16.460221262863893,2.7935230185743176,14.799719254509595,92.370622427603067,118.79976923434614,129.81687375535111,63.697907830970898,45.666119577510322,21.684201043346356,54.670295955715929,48.153470811920428,49.135569386465825,48.235569386465826,49.217667961011216,80.111583240159149,119.84054066000171,168.23943269539896,186.50755161127694,94.585933452709583,207.0957281271653,86.85673824242437,148.20303073097043,31.718964368471426,194.57446849081444,163.71650737764926,68.850707094000029,104.56465379768488,73.076469827889355,79.157874188235098,126.59002961648658]
[null,"Mexico",2028,27.386466046012679,85.153525357531095,64.849711953662805,104.95399132319001,7.5204432372110555,15.677854445302287,2.6450212703628333,14.013599436187922,89.601688121626438,118.79976923434614,129.81687375535111,61.131521553271753,43.889255640625422,20.920018960518,52.642925619984894,48.193741949276983,49.177518487878913,48.277518487878893,49.261295026480823,79.993517516396764,119.9283289499286,168.38208866653025,187.26514167655029,94.740713292731613,207.44081057650988,86.986144221279105,148.4313942869648,32.038014822659981,194.66771933087381,159.227119040801,69.122226686561504,104.21228101475756,72.87785971387575,79.091896283149339,126.32034948556675]
[null,"Mexico",2029,26.989998669031241,85.016692412842829,62.695100739217189,101.53187384373848,7.2154180029663788,15.043223510496603,2.5169324861369162,13.349759561613705,87.306068092743303,118.79976923434614,129.81687375535111,58.513302728722145,42.056571686100696,20.368747581063058,51.17938700409681,48.207922611909396,49.192290011454332,48.292290011454341,49.276657410999277,79.842710142255271,119.95547582781198,168.42620234309067,187.82785190776957,94.798155449672649,207.56887786556086,87.034169514770241,148.51614486851966,32.312578463721053,194.67206492297643,154.70758246304948,69.322066290296931,103.77198729324272,72.6296941617492,78.978198986242518,125.96931308135801]
[null,"Mexico",2030,26.599836608839809,84.897502289137705,60.591298755022969,98.194133706293513,7.0023845040041968,14.595325720516934,2.4122348640285245,12.816715616179835,85.315186848640678,118.79976923434614,129.81687375535111,55.90463339975571,40.239610122855751,20.085388970999688,50.387809345199528,48.229280597912897,49.214537913541321,48.314537913541322,49.299795229169725,79.705032453816528,120.00554880177904,168.50757092578718,188.46920086719629,94.895395812705715,207.78567557541436,87.115468716814988,148.65961411302476,32.57186520457747,194.67488383285507,150.36872601314332,69.55323586371992,103.30833272723689,72.368361588182253,78.851724986032409,125.59662375343869]
[null,"Mexico",2031,26.502002510234579,85.178692143562841,60.063038412562683,97.323564732898149,6.8712055385307904,14.308788986044185,2.3688052437946605,12.570309733444915,84.227756494385346,118.79976923434614,129.81687375535111,55.187379885489904,40.064248707704614,19.89132618407179,49.854160570091366,48.274405236386208,49.261542745284324,48.361542745284325,49.348680254182462,79.611861606759618,120.12953292468048,168.70904512550206,189.13881419691162,95.006436062685395,208.03324024166696,87.208305528104617,148.82344384506288,32.827870262173988,194.71844894127508,149.69741349893047,69.794825801511422,102.91819445291188,72.14846546992635,78.765567492843871,125.2921288481182]
[null,"Mexico",2032,26.345002115043133,85.314650140666956,59.448785813429346,96.283123895500594,6.7768784736609096,14.110824928445551,2.3401399548902315,12.409786834096618,83.395139701090443,118.79976923434614,129.81687375535111,54.374428543524637,39.796896849055244,19.641390364114322,49.193883770264996,48.237839808728594,49.223453758140977,48.323453758140971,49.309067707553368,79.352296157232132,119.99269995943192,168.48669155697311,189.47271540839532,94.956372127140753,207.92162181518313,87.166448678415776,148.74957887998377,32.987921508445552,194.65299197351905,148.72915114289225,69.912878014164576,102.46781167628603,71.8946133594645,78.646417049410644,124.93178064196918]
[null,"Mexico",2033,26.192080497170284,85.467739943133068,58.818305110576738,95.225552977912741,6.6853158202460889,13.919257215611136,2.3121919498919934,12.254192581860666,82.620763837951159,118.79976923434614,129.81687375535111,53.56494989155199,39.535677965592996,19.397183716138318,48.552376570721208,48.21404630122764,49.198668854494159,48.29866885449416,49.283291407760686,79.116404393631214,119.89552568530037,168.32878336150932,189.84088080056077,94.923826180517096,207.84905988516883,87.139238015339771,148.70156012703657,33.146142914068903,194.60824452313511,147.7801889228376,70.043553900585906,102.0451111997204,71.656363999945697,78.542535154841204,124.59715283841429]
[null,"Mexico",2034,26.078742435392101,85.733683380429156,58.27750170310226,94.310386642996619,6.6141838263903363,13.762956147327607,2.2890749640307684,12.121516646947917,82.15325611744899,118.79976923434614,129.81687375535111,52.812878221048784,39.335487627918496,19.192070248792742,48.004602243510057,48.23573704421689,49.221263378441307,48.321263378441316,49.306789712665704,78.980537982630509,119.95318537579742,168.42248035856707,190.45303504839075,95.003973096025078,208.0277476022566,87.206245971552647,148.81980952749689,33.382921808901727,194.59556863007603,147.02767329579311,70.264050017178548,101.57259671657221,71.390037654898549,78.411147360668565,124.21620182589398]
[null,"Mexico",2035,25.94810135536191,85.962102602825723,57.710605136110793,93.401393445584915,6.5373139849274233,13.599195475147281,2.2646797502772098,11.985084030479022,81.538762449295291,118.79976923434614,129.81687375535111,52.030676062457161,39.10825025371976,18.976819629523117,47.440432112800977,48.248985286403311,49.235063630718791,48.3350636307188,49.321141975034323,78.828906535351734,119.98623594086357,168.47618752679949,190.96885887732429,95.034058052418047,208.09482177267407,87.231398847569963,148.86419702152426,33.610051625481951,194.56907159605424,146.18752469092698,70.449105838993376,101.12027669012369,71.135093639991155,78.290891071553034,123.85402501810036]
[null,"Mexico",2036,25.819948278606898,86.205901268820455,57.144231026564263,92.451671106711402,6.4905134218457805,13.486371593028162,2.2473474551050332,11.881250335658429,81.76022725382397,118.79976923434614,129.81687375535111,51.248596297158855,38.884585863875181,18.819045598702868,47.011401181828703,48.288243394246919,49.27595749305592,48.375957493055914,49.363671591864922,78.725941155593461,120.10069974275628,168.66219120487517,191.51343188341082,95.07818561671337,208.19320404809881,87.268292263528693,148.92930311604502,33.83494387041857,194.58563407772542,145.35855192222294,70.64475848699459,100.74398295293221,70.923000806301431,78.212966822053573,123.56267634611291]
[null,"Mexico",2037,25.620681528710438,86.260689059363543,56.447551873042244,91.284078126414101,6.4225331329857145,13.341033381096313,2.2251358708621116,11.758095320594784,81.753874076026449,118.79976923434614,129.81687375535111,50.356869915396501,38.550932725037988,18.622000009017189,46.501254652207074,48.212668375086707,49.197233514764015,48.297233514764024,49.281798654441324,78.399814200563171,119.8539651568004,168.26124750269685,191.63051912829621,94.921972606477595,207.84492538996957,87.137687826915084,148.6988247622138,33.933069246112233,194.43280002554297,144.17360214958779,70.68307527274753,100.22659013346126,70.63137939896329,78.056446697787393,123.13986117820441]
[null,"Mexico",2038,25.486104924362532,86.501911575178354,55.861376240700281,90.330323528675095,6.3806120849649588,13.24013880298503,2.2090527968625073,11.663514896450302,82.122039734451775,118.79976923434614,129.81687375535111,49.558586020091035,38.316893660854333,18.474846849096291,46.109646810224419,48.219800026733537,49.204662318562796,48.304662318562812,49.289524610392064,78.227345477567553,119.86256633474453,168.27522441685605,192.15501712741019,94.955184718486876,207.91897157135116,87.165455208080118,148.74782608995181,34.149195488025107,194.40820822746738,143.31007773863297,70.871368998736671,99.779740071373084,70.379518454877228,77.939218311860827,122.78277609264853]
[null,"Mexico",2039,25.356843612071597,86.767167113549817,55.298243249284404,89.385332678093761,6.3344975302403084,13.134549148908947,2.1920495249462832,11.566987462713509,82.35734205351639,118.79976923434614,129.81687375535111,48.764336212357179,38.090760488847067,18.320448374357763,45.709163635682302,48.231310860530229,49.216652770434365,48.316652770434366,49.301994680338503,78.062966983165978,119.88586912752417,168.31309145512304,192.72734323261477,95.011389285718039,208.04427961420834,87.212445788052378,148.83075071050067,34.367092473173244,194.38564601931796,142.47173346364266,71.07728224874451,99.316983971080617,70.118692289257837,77.813049043531407,122.41082450794391]
[null,"Mexico",2040,25.120943618087086,86.740859073433668,54.548292841996037,88.106940966496126,6.2662928341676354,12.99530661116817,2.168995086429931,11.446403833929853,82.258163399658471,118.79976923434614,129.81687375535111,47.791040096899806,37.700376324410939,18.128089185806999,45.231626491922761,48.144708570411886,49.126442051561092,48.226442051561094,49.208175532710285,77.708046890837039,119.59868519115231,167.84641755851874,192.72970076575828,94.806852455191631,207.58826260455606,87.041439469373429,148.52897491747234,34.352663003089383,194.21951682138621,141.10344030707913,71.078150047767792,98.861482188224528,69.861954920738924,77.690916709432713,122.04565193008769]
[null,"Colorado",2018,32.515648840894428,28.339556263861461,72.582594693358928,114.5719230093755,20.422507211813212,42.622964978271519,5.9149784480521808,33.228581591493125,193.68027238879512,123.82914109226034,130.940712570046,106.13114435814917,69.282108085005717,48.350249920369116,127.20570467396334,49.129977154938878,50.15276349377671,49.252763493776698,50.275549832614537,83.686309547167966,125.86924706625467,178.03608060556007,191.93557588549189,89.508073023200666,195.7746007461227,82.611314955087764,140.71110673275254,34.460965693382384,196.30063682269923,256.44416748035371,69.071826991778707,109.60580339418301,75.917845055006453,81.14960442633641,130.70703298391123]
[null,"Colorado",2019,29.974799605856113,26.846561373830852,67.011569923787874,105.02870129675534,17.666979000890532,36.944927376706417,5.0964389893234419,28.628423606917487,172.26964463990328,123.82914109226034,130.940712570046,96.925060606869422,62.668494244023314,42.928195290296927,112.21827848594039,47.885794463853905,48.856739857229847,47.956739857229856,48.927685250605819,80.978518525902288,121.63041532690636,171.14797902911906,185.22818202570329,86.774747673968946,189.68062907707571,80.326075630091864,136.67833150723624,30.021361552367377,194.51647717433158,235.22816972117246,66.752356883635471,109.55341867996954,75.888319125177006,80.99988794873812,130.46424550395935]
[null,"Colorado",2020,27.910389306656594,25.444358578054587,61.571507323816562,95.619701666860806,15.378588142629905,32.193613574976226,4.4708763838675774,25.020352207318211,154.1070647262012,123.82914109226034,130.940712570046,86.007380752617195,58.142011074144428,38.240730460844887,99.340410237303928,47.646021669787679,48.606976530077532,47.706976530077526,48.667931390367393,80.365299247879435,121.26135758682562,170.54826020148784,184.0825283164431,86.221583569114202,188.44734477681831,79.863594067846037,135.86218762717129,29.231941492607024,194.01939190901427,221.48174357309952,66.334755675775796,109.50103396575605,75.858793195347602,80.850171471139817,130.22145802400752]
[null,"Colorado",2021,26.497076038666172,28.086595688793835,63.213388926828323,98.876023424862794,13.665394413805895,28.560107420759849,3.9940656001010195,22.229154063397282,140.95675603439204,123.82914109226034,130.940712570046,79.274419805052148,55.7870922486495,34.482339596665476,88.985469128831397,47.692901845505503,48.655810046450263,47.755810046450257,48.718718247395046,80.307968252455723,121.40967540282323,170.78927665248403,184.76608907852034,86.322983786514939,188.67341699142722,79.948371199553904,136.01179438442588,29.54745865259196,193.6696676402843,216.28080911307333,66.57041890057819,109.44864925154262,75.829267265518226,80.700454993541484,129.97867054405566]
[null,"Colorado",2022,25.460998039999392,30.798696924423972,64.81998123877797,102.12716485553851,12.196116430979201,25.468514320157226,3.5487050463813019,19.709826354931849,129.60094674085548,123.82914109226034,130.940712570046,73.21982300046011,52.493224006440308,31.21840357574634,80.104866507523184,47.773131449565959,48.73938255067992,47.839382550679936,48.80563365179389,80.312401587236693,121.66169507156209,171.19880861418468,185.74489206053883,86.531076482714028,189.13736095641087,80.122350238371752,136.31881627263621,30.017305255001251,193.72408779020935,204.95602202010838,66.911606868050058,109.39626453732912,75.799741335688779,80.545917211236997,129.55581296238887]
[null,"Colorado",2023,24.70041539720723,32.937851462655374,64.500859765677376,101.93596839266591,10.537081210143588,22.156805310310027,3.0753630118428568,17.14831841321217,114.94985200241396,123.82914109226034,130.940712570046,69.435918231357419,49.8375366176951,27.744408158815077,71.022270513508218,47.819917746595237,48.788118276752094,47.888118276752088,48.856318806908938,80.234661818637008,121.79078562705011,171.40858076685265,186.41040184639886,88.387818085855002,193.27698112125438,81.6747078587359,139.05827095879727,30.374902621568314,194.22900725568934,196.24960743538776,67.14091576406355,109.03306631077896,75.595029607996878,80.477989422776005,129.28162903885462]
[null,"Colorado",2024,30.445903025462947,40.409389083359109,72.363686352611538,116.62996677573499,9.5311838111639453,20.050284406749292,3.4460796311883084,18.37037468218552,104.2834912138689,123.82914109226034,130.940712570046,85.113419469908678,60.459874692223508,25.438239337347895,64.882504172924456,47.752792809950982,48.718196467747639,47.818196467747633,48.783600125544311,79.910802070648629,121.53241033259189,170.98872091335798,186.77321731963531,90.131426845961769,197.16437066546405,83.13247899888664,141.63080832960736,30.56619079374402,194.60337780493629,175.981515009774,67.26210500328601,108.51494181770255,75.302995802808383,80.327955806460068,128.86665678699251]
[null,null,2025,30.367363299298521,40.454356638396241,71.04454488802071,114.7327223490381,8.8732733153570038,18.611446814286971,3.1991887314664162,17.003264824904793,99.474265427317945,123.82914109226034,130.940712570046,82.942223841963227,58.9456420159663,23.829686014063096,60.540561921576916,47.6973639608632,48.660458083281213,47.7604580832812,48.723552205699214,79.584986027927755,121.28508765961077,170.58682156976383,187.34506326242229,91.964050699013612,201.25022006291047,84.664672587335616,144.33467943623907,30.834643342927119,195.0539628598217,173.1279140374634,67.458012551642256,108.06130980446831,75.047312304439956,80.212135588484273,128.51029665630611]
[null,"Colorado",2026,30.362282700440193,40.585149977591641,69.819305339925862,113.02201201863805,8.346504384431876,17.461124686970145,2.9982044649540573,15.897638683345916,95.659643947635814,123.82914109226034,130.940712570046,80.879702179141063,57.548116925671167,22.567435123268758,57.149164790412371,47.676641760954872,48.638872458376703,47.738872458376704,48.701103155798513,79.333552488393977,121.15768502306531,170.37979228537742,188.26045398053154,93.957151755152026,205.69385466886587,86.33103563295397,147.27532017738179,31.245950294224269,195.53247841877291,170.5910105259897,67.776731460346923,107.48110899462942,74.720290029803522,80.02866829752449,128.0386670340821]
[null,"Colorado",2027,30.333626390863717,40.707075211367552,68.490136732244551,111.11128626190501,7.9095124523976077,16.517565301051604,2.8290171662408752,14.979575083659824,92.459062980339226,123.82914109226034,130.940712570046,78.725919177763103,56.071690161883467,21.570669641759302,54.488646299702985,47.730935116471223,48.695428037039534,47.795428037039549,48.759920957607882,79.258913512310841,121.30565192709992,170.62023850443362,189.0731665829563,95.919136612321253,210.0681154299628,87.97138348984096,150.17005176521198,31.611178377161988,196.08204186922981,167.92013069010386,68.058796504824812,107.08927005402846,74.499435354192059,79.945826182837152,127.73857985678832]
[null,"Colorado",2028,29.959448532175909,40.477471545477151,66.294715038905053,107.68050700412388,7.5519237582470833,15.753667908389795,2.6870970615055323,14.220585480876913,89.836591261676602,123.82914109226034,130.940712570046,75.619482278999413,53.925611472800234,20.811944241305451,52.469784842665277,47.765996993196872,48.731950825295442,47.831950825295436,48.797904657394028,79.133946816229454,121.38043376012261,170.74175898309539,189.81972623485152,96.065875986006631,210.39527158625521,88.094067109752245,150.38655233584259,31.945632110996542,196.17633792051009,163.35714398594857,68.317257993132529,106.72627984370054,74.294840872007256,79.878705383673804,127.46490471076726]
[null,"Colorado",2029,29.543213801808204,40.21513305895666,64.074565108602101,104.15485420790527,7.2613216800031699,15.141402626706604,2.567243311433038,13.591358778922121,87.712889808445595,123.82914109226034,130.940712570046,72.442069516003073,51.705017796288686,20.265314145225933,51.013820304602596,47.776388732967888,48.742775554223591,47.842775554223607,48.809162375479303,78.978800638230609,121.39651625965013,170.76789304482773,190.37290812439957,96.115604984164747,210.50614231716204,88.135643694886085,150.4599228448281,32.228392066018451,196.1775320753064,158.74985146611175,68.506643103639703,106.27271952825572,74.039197785120109,79.76303857944319,127.10866808757658]
[null,"Colorado",2030,29.138005913962395,39.973669678193424,61.909657642026026,100.721498237505,7.0666618428828381,14.72255937211041,2.4739355391479885,13.106868184279866,86.250507209390776,123.82914109226034,130.940712570046,69.279943877582255,49.509086367420437,19.984085068136753,50.224890924569216,47.79377961546318,48.760891056822857,47.860891056822858,48.828002498182549,78.836504153363407,121.43581819998057,170.83175869786464,191.00581618557439,96.206046041287635,210.70778091132934,88.211258229496821,150.59336032427723,32.50623220825527,196.179222666492,154.33299817013409,68.727252180907257,105.79509447720673,73.76999093816525,79.634373749051022,126.73045777637974]
[null,"Colorado",2031,29.034682172260212,39.91062749016352,61.3556165782501,99.805408646122871,6.9338488227276986,14.433022923787409,2.4291136735407077,12.854084863267703,85.133971791663242,123.82914109226034,130.940712570046,68.396308593265871,49.299892959711357,19.790870659874173,49.692041566155766,47.834394564110966,48.803198294997628,47.903198294997615,48.872002025884292,78.737741382744247,121.55010749555076,171.0174788031662,191.66677018738758,96.310194444286921,210.93998014086918,88.298333002961371,150.74702175526863,32.780605180561821,196.22328207550896,153.64499331112435,68.957896948232175,105.39320085455597,73.54346907812571,79.546723803372913,126.42145211329282]
[null,"Colorado",2032,28.861733120577384,39.786166892580447,60.710082921255797,98.708788390955775,6.8382289550443547,14.232779225132449,2.3992272992294912,12.688091757338887,84.270400377566602,123.82914109226034,130.940712570046,67.386581540005778,48.969208998415816,19.54300152714919,49.035349730005741,47.79639170212765,48.763611980431669,47.863611980431678,48.83083225873569,78.478808763739494,121.40373638171461,170.77962574318249,191.99460195715625,96.253888146638317,210.81444430951728,88.251257127390602,150.66394674551464,32.942280301944784,196.15290036934792,152.63966052365484,69.069504892689224,104.92924748830178,73.281968089873388,79.425509391161569,126.05576574403803]
[null,"Colorado",2033,28.69370056747865,39.67800471220135,60.047772664411113,97.594376743748143,6.7453885003365741,14.038978330730091,2.3700938639520843,12.527203886092977,83.464977174916527,123.82914109226034,130.940712570046,66.381870506825052,48.646847829875576,19.300735962529828,48.397276781287431,47.770784426780317,48.736937735278197,47.836937735278212,48.803091043776114,78.242869796848794,121.29732454223709,170.60670650403154,192.35643615520598,96.215026767174791,210.7278020628716,88.218766346516148,150.60661013862253,33.101834015897083,196.10414850847513,151.65537225473247,69.193275894078965,104.49381052401758,73.036539982731384,79.319828015357942,125.71618079690739]
[null,"Colorado",2034,28.572418341449925,39.630857677392434,59.48037859969606,96.631403750387861,6.6731825704769347,13.880793582831172,2.3461399679839872,12.39076280710804,82.974328668847178,123.82914109226034,130.940712570046,65.453382334509101,48.405412318487485,19.096405439437927,47.85047074658145,47.788729674030634,48.755630701163945,47.855630701163946,48.822531728297257,78.102997716127035,121.3451229267198,170.68437887881586,192.96037537969144,96.288357198061277,210.89129236435699,88.280075272805846,150.71480242843595,33.354170677986524,196.08956430309115,150.88150137307605,69.40358891883514,104.00705859557395,72.76218889579043,79.186164272416789,125.32958641332131]
[null,"Colorado",2035,28.430851116112677,39.574063340005097,58.88587027355161,95.67431247961791,6.5951829686163332,13.715066424448706,2.3208026430410249,12.250117083262499,82.331243572543542,123.82914109226034,130.940712570046,64.4854891446209,48.128403032577609,18.882311250961965,47.288199933267727,47.798843779219148,48.766166227401982,47.866166227401983,48.833488675584825,77.948592333647653,121.36933727430301,170.72372719363852,193.46872924481559,96.311827741096792,210.94361963873382,88.299698063732777,150.74943094975364,33.595381318641721,196.0602707737155,150.01426140869395,69.579752451309758,103.54110960776596,72.499563102662279,79.063824858648474,124.96204435369586]
[null,"Colorado",2036,28.292318333680786,39.532517307386946,58.291911989975738,94.675237628350104,6.5475760547511532,13.60080450193378,2.3030558067527593,12.144359323232969,82.550614748860397,123.82914109226034,130.940712570046,63.518142959300526,47.856317761172882,18.723973854396966,46.857308880176703,47.834362300903635,48.803164687490003,47.903164687489991,48.871967074076331,77.841755147941427,121.476111439086,170.89723521141096,194.00561082364047,96.349259177819476,211.02707283565431,88.33099307617104,150.80465750962261,33.834190821694378,196.07575337513913,149.15929619735607,69.766123678955708,103.1534776752612,72.28107964979597,78.984550776002038,124.66637967095768]
[null,"Colorado",2037,28.07012966510208,39.412130636446683,57.559676322408201,93.443994305804992,6.4785737121792266,13.453670215810831,2.2800535175545869,12.017642683120574,82.534811260982352,123.82914109226034,130.940712570046,62.40658485846042,47.43901814046265,18.527640668286573,46.348203532310841,47.759138735089223,48.724806806433314,47.824806806433315,48.790474877777406,77.519746576757782,121.22125137270982,170.48308760354968,194.11831789280646,96.187299904023561,210.66598282855676,88.195584384621355,150.56570105982689,33.922848599610184,195.91395940808087,147.924390880342,69.800907441462684,102.62049517076224,71.980671329078376,78.825319351296486,124.23730096047736]
[null,"Colorado",2038,27.924250071484824,39.386330291424557,56.94520703503651,92.440418483108402,6.4359093667940712,13.351417547621871,2.2636361170856949,11.92146327908198,82.905534195128809,123.82914109226034,130.940712570046,61.418699258885511,47.15363622228508,18.379712901670025,45.954344074778412,47.763267679986036,48.72910779070083,47.829107790700839,48.794947901415618,77.345049594255713,121.22062074613994,170.48206283537363,194.63528321004756,96.21386062569168,210.72519967353048,88.217790765542858,150.60488885868625,34.151479307368724,195.88666217495509,147.03328136431259,69.980187681717339,102.16018096410039,71.721221503505319,78.706060291194589,123.87492605136518]
[null,"Colorado",2039,27.784733724155583,39.379964350661957,56.354614612824719,91.446116634299472,6.3890108414916762,13.244378254786096,2.2462205851176011,11.822973698549566,83.139061372294904,123.82914109226034,130.940712570046,60.436516901727096,46.878904841527948,18.224820988511166,45.552232771446832,47.771505394607644,48.737688743431661,47.83768874343167,48.803872092255688,77.177974102548305,121.2343540567757,170.50437946515677,195.19970686476697,96.263281521284398,210.8353834578017,88.259109749447276,150.67780478124686,34.382423251266601,195.86161664053662,146.16939418046894,70.17644117766217,101.68348145064697,71.452536323195261,78.577705471363345,123.49746441223891]
[null,"Colorado",2040,27.526185468896326,39.254434179446463,55.572887418168627,90.110398474676074,6.32021247136701,13.103958546959886,2.2225397680784256,11.699463313082735,83.036757572028833,123.82914109226034,130.940712570046,59.230106773818832,46.398369933627428,18.033702720947691,45.0769006482507,47.686576861172355,48.649221521103264,47.749221521103259,48.711866181034132,76.829935562415685,120.94194667063324,170.02921746267526,195.20204611782867,96.055405082926256,210.37192075764037,88.0853112977818,150.37110169572327,34.36526239786361,195.68923447061132,144.76061534071948,70.17727723487215,101.21425483617897,71.188063140495089,78.453457515055348,123.12688220350596]
[null,"Idaho",2018,33.888694919352631,41.028736302031689,70.08846196906714,110.13218804956331,20.367635386476156,42.466034440932887,5.8492431830478528,32.875964955308461,193.32470125791443,119.42725378378154,128.91592966555771,108.07259960927146,70.696344451929818,48.272666456812885,126.8401226218171,48.965467695013395,49.981399473020993,49.08139947302098,50.097331251028585,83.34358150565653,122.75898620563488,172.98190670705296,186.68701068319612,87.236988364462505,190.7111988840179,80.712539256798451,137.36032608871261,33.451451413453334,194.7232731642876,250.75311511193621,68.823866386604337,106.44986708139868,74.139044587800768,79.963424471014235,128.83835301904455]
[null,"Idaho",2019,31.248733138976512,39.202442550600928,64.76474854527622,101.01902952808348,17.606898902959273,36.788066294471307,5.0359303544025984,28.306988599163681,171.83066532065209,119.42725378378154,128.91592966555771,98.715252409089388,63.963509246488869,42.836360999051493,111.84829084729527,47.715909615334873,48.679776473355858,47.779776473355874,48.743643331376859,80.625435571018684,118.64024228581962,166.28894783735308,180.16481364450399,84.572736463066221,184.77122704558468,78.485049866688186,133.42946251130616,29.257807260739533,193.01987280427952,230.04908290404805,66.495770874089345,106.39934351345327,74.11056766768607,79.817448378287992,128.60112216001994]
[null,"Idaho",2020,29.099438666633741,37.499092837892086,59.41815786126913,91.765786253698096,15.319770890393455,32.047162886348794,4.416275374789989,24.732875180905459,153.6544897014428,119.42725378378154,128.91592966555771,87.614149969854267,59.353290437676357,38.1448347629632,98.985551045592587,47.47628290386433,48.430165315574051,47.530165315574052,48.484047727283766,80.013365427786013,118.28052849120466,165.70441292110385,179.0554089516705,84.042217269513884,183.5884297729844,78.041500938244013,132.64672915981743,28.536282014298646,192.55161968778293,216.66689610123728,66.079614557882493,106.34881994550794,74.082090747571385,79.671472285561748,128.36389130099536]
[null,"Idaho",2021,27.621890800879939,40.050777872372002,61.151642865775258,95.172252387686115,13.609546610013551,28.425164696358049,3.9445178341010534,21.970257034158184,140.50901585145476,119.42725378378154,128.91592966555771,80.753126637334077,56.943800408997767,34.387894770620306,88.653519038791913,47.524310540634943,48.480194103876791,47.580194103876785,48.536077667118619,79.959540905039674,118.42778728554924,165.9437084619137,179.72020840352701,84.142106776848763,183.8111338596301,78.125015020368238,132.79410700435068,28.839759841543685,192.21395285543755,211.5950671336077,66.316218257980978,106.29829637756249,74.053613827456687,79.525496192835476,128.12666044197073]
[null,"Idaho",2022,26.493222026417978,42.684175393458638,62.844963942460602,98.563821605724826,12.140714902276983,25.339902175552972,3.5012333285582864,19.465530917235625,129.13167192577305,119.42725378378154,128.91592966555771,74.431376247984815,53.479176835886243,31.126335036168737,79.794426639999159,47.605929709342277,48.565214071280238,47.665214071280239,48.624498433218228,79.968009590551745,118.67623281277929,166.3474324436626,180.67137614813686,84.344767479840868,184.26296716391627,78.294452559805251,133.09311448017459,29.28622718696073,192.26339847766016,200.35601692929902,66.658268351831779,106.24777280961712,74.025136907342016,79.374819246641806,127.71348070402138]
[null,"Idaho",2023,25.69864090650367,44.56492066100995,62.684747702836724,98.642360635672588,10.481992543121917,22.033495189667956,3.0308724333115293,16.921734869511234,114.4587490068959,119.42725378378154,128.91592966555771,70.5612836909267,50.766355601053597,27.650970355290386,70.72219173269967,47.653812498405486,48.615091976554403,47.715091976554405,48.67637145470335,79.893772892757099,118.8048480010259,166.55643212456329,181.31866853947307,86.36708291257068,188.77173554690069,79.985240760962313,136.07685842548909,29.628387810806291,192.80402731377595,191.95222051438969,66.888527521252144,105.89747844317309,73.827698264437231,79.308588506337614,127.44557196456051]
[null,null,2024,32.035881531824771,52.451859795360235,70.829791221379935,113.83225269503424,9.4773161488547029,19.932510394649334,3.4150713291304444,18.205766312420668,103.78307313799752,119.42725378378154,128.91592966555771,87.505862763291432,62.316249169268382,25.348431312508364,64.600514004727216,47.588088857864143,48.546629850990513,47.646629850990522,48.605170844116898,79.574111879718586,118.55949080463628,166.15772668043013,181.67236231649693,88.280283663355334,193.0372318303348,81.584801927567639,138.89961348924371,29.816451257621399,193.22089709097597,171.91578530517882,67.010748613399841,105.3977620960829,73.546039959713639,79.162303198008701,127.04009708669548]
[null,"Idaho",2025,31.993343220063235,52.698911396509359,69.656843105246992,112.18814295240186,8.8202360250727541,18.497731210473408,3.1685453942596302,16.842947023240395,98.964854111221683,119.42725378378154,128.91592966555771,85.381837943329089,60.834042659568098,23.744948881035086,60.277428296218545,47.534305838194413,48.490605872167926,47.59060587216792,48.546905906141362,79.253159386971333,118.32579435956268,165.77796995718552,182.22880351523497,90.280681301040516,197.49713425987636,83.257265402533918,141.8510196891805,30.075948368972309,193.71078869042506,169.37170737891498,67.207632998046932,104.96024691275187,73.299440492745276,79.049376530550134,126.69189288793851]
[null,"Idaho",2026,32.026519795899091,53.056238379873214,68.56453337166964,110.70771801638543,8.293572263958545,17.349698018813775,2.9674370188932353,15.73890111136182,95.135709010403161,119.42725378378154,128.91592966555771,83.361354688355433,59.465454171989848,22.486951601590029,56.90126717341272,47.51551698340387,48.471034148427741,47.571034148427735,48.526551313451606,79.007120286214288,118.20903576310828,165.5882372379472,183.11846782830904,92.440015639225876,202.31138733293821,85.062610373034389,145.03692265040405,30.467493723415718,194.22754472730398,167.11697855070994,67.527240716112573,104.40065972251895,72.984036803704882,78.870492825115704,126.23105734384936]
[null,"Idaho",2027,32.036310400709034,53.402470104914002,67.363396595516775,109.02041624383548,7.8559049482642482,16.406697882249038,2.7976501381196992,14.819896070548868,91.914194362763979,119.42725378378154,128.91592966555771,81.24465230254043,58.014420311977609,21.49345619694666,54.252405934555711,47.571037188869887,48.528867695788165,47.62886769578818,48.586698202706458,78.936242259018584,118.35635769411678,165.82763537583597,183.90853942462755,94.570691534886791,207.06174614723963,86.843994999850864,148.18054265573338,30.816236411605797,194.81454124371393,164.71972457764642,67.810224116481976,104.02274220141854,72.771028746357416,78.7897203650016,125.93783819240957]
[null,"Idaho",2028,31.635128050373318,53.22342010836968,65.215712673635267,105.66447408884375,7.4967484792522399,15.64153817775197,2.6545680548852735,14.057156549917922,89.262764176234725,119.42725378378154,128.91592966555771,78.018208494562884,55.783255119964359,20.737139349364345,52.24219402699903,47.607342707263726,48.566685944115065,47.666685944115066,48.626029180966434,78.815124644966758,118.43295993129776,165.95211401125513,184.63444547808089,94.718693090297847,207.39171635596821,86.967733888412837,148.39890546408688,31.136410694938743,194.90675434833685,160.23413997768776,68.069622809186697,103.6726484607086,72.573703183411794,78.724276452883785,125.67042658618865]
[null,"Idaho",2029,31.190503875351677,52.996112425278106,63.044493725851169,102.21698212652853,7.2035048708525764,15.025963777760156,2.5328641199952848,13.420895748615122,87.099834654342544,119.42725378378154,128.91592966555771,74.721095247948384,53.47727937600898,20.192095805219353,50.792186548461231,47.618835802793825,48.578657918625623,47.678657918625611,48.638480034457402,78.663387456539809,118.45214420546529,165.9832884567773,185.17278171919111,94.770670608731479,207.50760018915594,87.01119038589384,148.47559346438234,31.408784524582796,194.90901916506368,155.70954976727853,68.259994297898274,103.23520242785762,72.327142692168465,78.611499366416297,125.32234306823983]
[null,"Idaho",2030,30.755949209822859,52.789535575249182,60.926288820695461,98.857865832070885,7.0043814309402759,14.60059111188756,2.4364589116018336,12.923706874097007,85.486121854571934,119.42725378378154,128.91592966555771,71.438219965951532,51.194668941028013,19.911829579966319,50.007126289786363,47.637291552974652,48.597882658397282,47.697882658397283,48.658473763819941,78.524416887360331,118.49368317451061,166.05078928147603,185.78787278013763,94.862522742823657,207.71238479896201,87.087984675351564,148.61111286307232,31.672782977229843,194.9110647648892,151.3696151087637,68.481205270985029,102.77454664150049,72.067500339858114,78.486048985047276,124.95278876900255]
[null,"Idaho",2031,30.645270061735463,52.820946742289898,60.387104733510199,97.967761406237344,6.8728946935527357,14.313658177107461,2.3924243246615466,12.674783398020708,84.386078670059689,119.42725378378154,128.91592966555771,70.524942238140795,50.975691438043718,19.719385079810792,49.476999245209875,47.67884914760058,48.641171819465974,47.741171819465983,48.703494491331369,78.428736617878982,118.60742001299153,166.23561164400743,186.43016761672706,94.967958181276813,207.94745349259941,87.176135496830781,148.76667320124298,31.933477309494851,194.95414244563341,150.69548778222733,68.712446792374848,102.38693166534399,71.849026444206274,78.400588808565658,124.6508552470923]
[null,"Idaho",2032,30.463045920323506,52.766890136662084,59.759331662601411,96.902869718375669,6.7782862897232619,14.115327416820239,2.3631808643834824,12.511845562507405,83.538545945607609,119.42725378378154,128.91592966555771,69.484606553256825,50.634352511033178,19.472220799264054,48.822873498618094,47.641804292411813,48.602583428644344,47.702583428644353,48.66336256487687,78.172928748488843,118.46892979980905,166.01056504758591,186.74934455256746,94.914533685771133,207.82834267064604,87.131468998775844,148.68785003309608,32.090294586960916,194.88675007242443,149.71478997031485,68.824731790150523,101.93946183038571,71.59681617359341,78.28240271067871,124.29353825723297]
[null,"Idaho",2033,30.285831102754326,52.729560400540407,59.115158892776648,95.820609384006559,6.6864343724876703,13.923383506690399,2.3346716021933354,12.35391305218651,82.74879858880692,119.42725378378154,128.91592966555771,68.449163099036284,50.301316038629494,19.230666700491785,48.187299283077131,47.617117720549203,48.576868249620787,47.676868249620775,48.636618778692373,77.940039366341097,118.36900070697486,165.84818027173037,187.10150199152272,94.878380916477454,207.74773930049778,87.101242795576454,148.63450973867717,32.245152457612647,194.8402731249497,148.75428347172254,68.949171900234589,101.51949525461511,71.360107739977281,78.179361585471796,123.96172531228373]
[null,"Idaho",2034,30.156592274473422,52.768404461588879,58.563030847243866,94.884926617933658,6.6150148693229385,13.76670895442645,2.3111744049027365,12.219683253059808,82.269160366165195,119.42725378378154,128.91592966555771,67.490307107071231,50.049666201654233,19.027178638909366,47.64320288442832,47.636049091531206,48.596588427727042,47.69658842772705,48.657127763922887,77.803263599885,118.41846415657551,165.92855837733146,187.68849406182972,94.953320056378246,207.91481623995216,87.163896710078532,148.74507553601447,32.485389674780976,194.82660796249769,147.99688986082575,69.160097489358989,101.05003685442111,71.095503914413356,78.049037179990762,123.58397882498386]
[null,"Idaho",2035,30.006480983388034,52.789732731260713,57.98444746678161,93.955145048236218,6.5378583695825672,13.602570536132948,2.2863432643406556,12.081449694008345,81.639865779013391,119.42725378378154,128.91592966555771,66.49163556672039,49.76213478071557,18.813871620219061,47.083445924712848,47.647052438609208,48.608050247599962,47.708050247599964,48.669048056590704,77.65174329684028,118.44477916715188,165.97132026951809,188.18277081695925,94.978894375899671,207.9718339092571,87.185278398080996,148.78280799226511,32.715314992279637,194.79881103497624,147.14919986960763,69.336896775478223,100.60064229919502,70.842208801467763,77.929754186596881,123.22484861551041]
[null,"Idaho",2036,29.859448048319102,52.826532694856589,57.406392183762918,92.984295643705963,6.4907891746663404,13.489387983494307,2.2688510802416961,11.977001003383371,81.858694024628875,119.42725378378154,128.91592966555771,65.493371118447953,49.479487867298069,18.656518419545627,46.655438550513821,47.683330411656755,48.645839802857815,47.74583980285783,48.708349194058904,77.547536496537191,118.55059543287818,166.14327170132321,188.70471844397568,95.018298892653547,208.05968611231987,87.218223036796076,148.84094565624162,32.942964846039679,194.81437732336059,146.31325410124009,69.523897853185161,100.22678231782905,70.631487721061475,77.852460617947486,122.93595074201573]
[null,"Idaho",2037,29.626446563150239,52.752891798711424,56.694327784670627,91.788840193199164,6.4225361479621412,13.343668423155401,2.2462820815338791,11.852359042894838,81.8462988441661,119.42725378378154,128.91592966555771,64.349709317724816,49.050576555372572,18.461005255738737,46.148791335077377,47.608964184225513,48.568374982616952,47.66837498261696,48.627785781008377,77.228335060334288,118.30668930432121,165.74692424241823,188.81522639048862,94.860245241612589,207.70730373100864,87.086079703915132,148.60775160303666,33.032581220477489,194.65864228560423,145.11011946893424,69.559408710091205,99.71273584102606,70.341752434136168,77.69720729118869,122.51669225678984]
[null,"Idaho",2038,29.47178672232144,52.800536459452104,56.096228171526995,90.813678919103651,6.3803569080660631,13.242394008139343,2.2300802258194068,11.757303622878551,82.213962298504271,119.42725378378154,128.91592966555771,63.330450397092385,48.754392722342679,18.314066797663926,45.757714212392159,47.614016393781945,48.573637700904904,47.673637700904898,48.633259008027856,77.056606077963778,118.30909555865426,165.75083440570941,189.31785475455214,94.888885640041963,207.77115724042153,87.110024832973068,148.65000777987163,33.250822956652584,194.63277187690898,144.23899666940517,69.739323679799924,99.268775872059962,70.091520451628,77.580927694612896,122.16261093845051]
[null,"Idaho",2039,29.323624810860441,52.869133509367934,55.521434880585346,89.847500342041002,6.3339848912801635,13.136396551381564,2.2129167326147887,11.660092470059885,82.446747887562509,119.42725378378154,128.91592966555771,62.316792667843224,48.468858860628714,18.160120499077784,45.358243832754184,47.62321188183752,48.583216334296125,47.683216334296134,48.643220786754732,76.892551869082624,118.32550729489172,165.77750347709528,189.86651641555861,94.940172050568279,207.88550021362633,87.152903511693594,148.72567610395424,33.471132587255106,194.60903287735556,143.39406293719833,69.936201823883508,98.809012740407553,69.832381231969379,77.455779578773459,121.79378817659912]
[null,"Idaho",2040,29.050798690740159,52.769939685490137,54.759116992219397,88.546535927754647,6.2657849834337247,12.997134990100587,2.1896094036026308,11.538386178053242,82.346139465776218,119.42725378378154,128.91592966555771,61.072941860669332,47.972080177140178,17.969614682247297,44.884774427984617,47.53882979717276,48.495318329436998,47.595318329436985,48.551806861701237,76.546745449130611,118.04430794971766,165.32055454118745,189.86878544366488,94.73576947036068,207.42978251659267,86.9820094351915,148.4240983852971,33.455376399151596,194.44196098428574,142.01574246917755,69.937037355950054,98.356457007426769,69.57730436428929,77.334635724189042,121.43168739720807]
[null,"Montana",2018,37.20421907159885,24.516441387419608,71.52131662726454,112.68034055129546,20.600671832651177,42.930178748309672,5.9144543703337895,33.244006849223211,195.43185456811858,124.71534711632103,132.06089319946111,122.94572980535001,80.362144662322478,48.757675946782719,128.15983284381761,49.553604837500501,50.594042329778404,49.694042329778405,50.734479822056279,84.568867219171366,127.79559037721273,181.16638848586692,195.18628022273373,88.657718417742302,193.87872818313352,81.900362743966809,139.45648518371556,35.367355431611252,196.2676451559999,256.55172814551815,69.794448326775026,110.86855128954905,76.6295756869401,81.72017776537723,131.65255338840987]
[null,"Montana",2019,34.300635310183843,23.08753297780169,66.056847148694118,103.32248255120092,17.808889315671653,37.189540297147879,5.0919099133270063,28.622806269855072,173.70284959201334,124.71534711632103,132.06089319946111,112.28862542447014,72.698022439024797,43.265869955977259,113.00875431684338,48.274985116162,49.262146786717423,48.362146786717432,49.34930845727289,81.78739928677021,123.4126841653384,174.04416589157108,188.24616244332944,85.941213527954375,187.82225787101657,79.629186427216084,135.44852703093403,30.894320864070259,194.49660303343109,235.31816910096532,67.412094655313766,110.81542189664121,76.599630029119297,81.568662097128126,131.40695435240482]
[null,"Montana",2020,31.942647144842155,21.698958049008976,60.579399637937456,93.841313431012082,15.495673035316077,32.39580080331659,4.4651749896644821,25.007570443496785,155.32450265365691,124.71534711632103,132.06089319946111,99.65838653413789,67.458533183768083,38.526183892724276,100.00882978653935,48.029694247347749,49.006635465035927,48.106635465035943,49.083576682724143,81.160800235242405,123.02999285775385,173.42229251674624,187.06530268373743,85.399614587823038,186.61475820492618,79.176374102193009,134.64944651004942,30.122758533829003,194.00925714538221,221.59127554761548,66.986009989455496,110.76229250373338,76.569684371298464,81.41714642887905,131.16135531639978]
[null,"Montana",2021,30.323111804110788,24.416661305425137,62.348050773518466,97.317861050765018,13.765882447470061,28.733634633741801,3.9880759325926833,22.213432995805512,142.03346126148875,124.71534711632103,132.06089319946111,91.855407433076437,64.723328276645177,34.731028301545741,89.567329993359309,48.078765349292681,49.057751196228573,48.157751196228574,49.136737043164473,81.105431663706185,123.18644186070514,173.67652214654208,187.77269133226235,85.501381577056236,186.84164814504473,79.261457880366549,134.79959440749005,30.446008854464971,193.65850656744738,216.40360659533169,67.228123063305233,110.70916311082546,76.539738713477689,81.265630760629961,130.9157562803947]
[null,"Montana",2022,29.085307771932914,27.204454582650794,64.075816588200539,100.7797875646614,12.280447352349446,25.614626535357864,3.5399725964432931,19.681060206507798,130.53282468910908,124.71534711632103,132.06089319946111,84.668254853146408,60.788938308445182,31.436495107739088,80.615009470021079,48.162201453178731,49.144663804443219,48.244663804443221,49.227126155707708,81.113784367195521,123.45053261265895,174.10566961846695,188.78485537032691,85.708030732097072,187.3023737279477,79.434230025295875,135.10448648231196,30.922002941820963,193.71012539032668,204.90689735652003,67.578176077597917,110.65603371791759,76.509793055656914,81.109235848518665,130.48800187376133]
[null,null,2023,28.211392937771798,29.488587746804356,63.901087445352424,100.84091124776046,10.60288699100699,22.271778825687012,3.0643683350752444,17.108713935359816,115.69799534783344,124.71534711632103,132.06089319946111,80.263861670423935,57.702476311697154,27.925558227027935,71.447033053851314,48.211128286259289,49.19562925556879,48.295629255568791,49.280130224878299,81.03752230686564,123.58713915456173,174.32765524905898,189.47361154218308,87.752836294708487,191.86128403131443,81.143821447685923,138.12141258389715,31.286601508895231,194.26733707637121,196.2952118268112,67.81379418811801,110.28767242070431,76.302171233591238,81.040491750163881,130.21064281339522]
[null,"Montana",2024,35.163152334007798,37.140417488495594,72.217714347976937,116.35181718670437,9.5868231969424649,20.147935604972265,3.452353978769517,18.40480071803697,104.90482034341278,124.71534711632103,132.06089319946111,99.503159106207448,70.812052455281034,25.599826224462248,65.261381619062462,48.14374459820025,49.125437913840649,48.225437913840643,49.207131229481021,80.709991346693968,123.32558469980458,173.90262926007864,189.84989745055901,89.686296083096025,196.17194799638278,82.760320496022459,140.9740580283615,31.486592630137103,194.69580614697077,175.7827195875557,67.938819291487292,109.76218249141571,76.00598600071946,80.888655132040128,129.79086505118772]
[null,"Montana",2025,35.113983023391718,37.15275132525386,71.006830515656574,114.65015180334368,8.9223599273777481,18.697813317022767,3.203248465195506,17.0274577625996,100.03618931606138,124.71534711632103,132.06089319946111,97.080056643919505,69.122410268210984,23.980441116951091,60.893556333178807,48.088564026344606,49.067958151491005,48.167958151491,49.147352276637385,80.381086225489213,123.07636389356072,173.49764544993243,190.44196294847299,91.708624602700596,200.68074549782031,84.451119624112195,143.95782126445289,31.762895663083032,195.20017184771086,173.16819616096396,68.140273253848633,109.30210183948181,75.746667815083981,80.771443065573735,129.43037815711645]
[null,"Montana",2026,35.148305580099205,37.243989993312724,69.87933367589909,113.1176372054517,8.3898302286327109,17.537617431462849,3.0000715219605625,15.911817511373783,96.167720591717696,124.71534711632103,132.06089319946111,94.775671276430344,67.562813631263708,22.710007285407368,57.4825768997053,48.069180607793569,49.047767090500336,48.147767090500345,49.126353573207112,80.128820119867243,122.95154671123882,173.29481752865937,191.38867003689793,93.892799216920963,205.55038016037219,86.277232691889338,147.18037381039531,32.180280972080666,195.7324493310831,170.85204393385106,68.467352395879047,108.71365314305923,75.414996731645815,80.585770989677059,128.95328691422122]
[null,"Montana",2027,35.156754660459825,37.329093358880499,68.640890286896152,111.37396374118732,7.9473451449805692,16.584722722728024,2.8285699308290706,14.983316359771109,92.913689225530703,124.71534711632103,132.06089319946111,92.361857135866927,65.909383124808215,21.7066965348994,54.806448674764709,48.125914786535709,49.106865193356747,48.206865193356741,49.187815600177771,80.055975657371661,123.10802995931419,173.54910280678189,192.22938288401127,96.047618783590451,210.35456747724686,88.078803008427073,150.35961562244523,32.551953540830695,196.33755508133916,168.39066082725429,68.75694096327291,108.31624398765267,75.191002480416685,80.501933334881983,128.64972463219806]
[null,"Montana",2028,34.716983816895016,37.058149618870942,66.439994282246502,107.93413575362491,7.5843122918076693,15.811659648058882,2.6840862674293358,14.212899079179865,90.23630594505444,124.71534711632103,132.06089319946111,88.695462109521102,63.375416434999934,20.942922286667866,52.775588579526108,48.162979650994103,49.145474427167564,48.245474427167565,49.227969203341026,79.93169944023262,123.18922615622917,173.68104662676862,193.0018058559838,96.198122224559938,210.69011565142091,88.204633635169273,150.58166973467476,32.893114029225202,196.43324901124666,163.80728987575361,69.022387000515963,107.94809366373137,74.983499570570089,80.434005923672572,128.37288024115017]
[null,"Montana",2029,34.229317370834771,36.760192137130879,64.214986217825029,104.40040560059357,7.2880066322006831,15.189887599564157,2.5612467145244335,13.570495451188107,88.053270256283781,124.71534711632103,132.06089319946111,84.948329739273944,60.756033893710004,20.392523307478097,51.310722891572986,48.174657897628613,49.157639267411845,48.257639267411847,49.240620637195079,79.776115827838211,123.20935303988148,173.71375281270363,193.57460282728724,96.250838807567945,210.80764722625864,88.248708036902329,150.65944815543853,33.183205847187999,196.43551387447778,159.18356566831511,69.217173687619194,107.48808572881187,74.724222370888199,80.316949114573333,128.01251828483061]
[null,"Montana",2030,33.752872368802635,36.482869588957684,62.044344946950119,100.95737042293938,7.0870253811841391,14.760605492807009,2.4640647933327182,13.069050323370682,86.434232744876482,124.71534711632103,132.06089319946111,81.217550404650041,58.163452875334137,20.109644342766074,50.517841237398166,48.193465760266335,49.177230790992809,48.277230790992803,49.260995821719284,79.633606208352774,123.25328457887676,173.78514156357099,194.22913415849777,96.344193964108555,211.0157828279485,88.326758949463681,150.79718512552597,33.464668229127447,196.43760596094515,154.74933320812426,69.443556879442113,107.00367096429851,74.451188594526158,80.18673807788754,127.6299281782257]
[null,"Montana",2031,33.632007089527377,36.37289724221462,61.492452440260408,100.04535900878464,6.9539719086641005,14.470476602443153,2.419521844595264,12.817273935179873,85.320718795157987,124.71534711632103,132.06089319946111,80.180063845183938,57.915622397711282,19.915252431149295,49.982119248290878,48.235930072471184,49.221464449539525,48.321464449539526,49.306998826607881,79.535427281368129,123.37409833552259,173.9814639181204,194.91261779372275,96.451380544151505,211.25475569704625,88.416373837898291,150.95532911249077,33.742608961423848,196.48231016772698,154.05827598301548,69.680207631984587,106.59606419378217,74.221446596598739,80.09803481486361,127.31734413151409]
[null,"Montana",2032,33.43222642410705,36.210185500773818,60.84981451686366,98.954141824037919,6.8582213380851593,14.269881187702318,2.3899243197369846,12.652393186333247,84.462104682583714,124.71534711632103,132.06089319946111,78.997565118228309,57.528126171113286,19.665550256118003,49.321059604983915,48.197936368810417,49.181887674892899,48.2818876748929,49.265838980975381,79.273339760762596,123.22642367902957,173.74149260131921,195.25221494652189,96.39679376848612,211.13305355305349,88.370735595214484,150.8747911020838,33.909541630136566,196.41226208569043,153.05252734486601,69.795089491137276,106.12551546488787,73.95622822213106,79.975363730409583,126.94742299807265]
[null,"Montana",2033,33.237974908686169,36.064357940998796,60.19036540862286,97.845117678060021,6.7652606914585656,14.075749276913553,2.3610706210670309,12.492581802534636,83.66197483017622,124.71534711632103,132.06089319946111,77.820664809188983,57.150113814404683,19.421519024224839,48.678763552027299,48.172595427693963,49.1554908612299,48.255490861229923,49.238386294765846,79.03471730483372,123.11980481662131,173.56823694990587,195.6269125079836,96.359795436695322,211.0505649854299,88.339802444105473,150.82020325374125,34.074380881408068,196.36393734193146,152.06751697585045,69.922413814465273,105.68388851493857,73.707311213977803,79.86841234781474,126.60390554950547]
[null,"Montana",2034,33.096647112528196,35.975198309072567,59.625227400702876,96.88638422718337,6.692985110646454,13.917321440435719,2.3372998951303927,12.356804554571534,83.1759179975178,124.71534711632103,132.06089319946111,76.731194244805451,56.865008236116452,19.215981852386065,48.128982696131843,48.191896306387534,49.175595943202396,48.27559594320239,49.259295580017245,78.894472259055391,123.17219597052987,173.6533725750073,196.2515387856516,96.435925146017993,211.22029629998306,88.403451750442485,150.93252562614666,34.330472925671252,196.34970957557462,151.29101564881924,70.138268159020924,105.19021712924474,73.429060069314048,79.733142325053876,126.21283428029281]
[null,"Montana",2035,32.932299112410313,35.879741667428142,59.032975209967795,95.933706586032415,6.614901152381794,13.75133512729106,2.3121755251323721,12.216959559881818,82.538250379921408,124.71534711632103,132.06089319946111,75.596291873694753,56.538951516101541,19.000512204166832,47.563366230418943,48.203089733259745,49.18725576286095,48.287255762860944,49.271421792462149,78.739151410391017,123.199973022694,173.69851028477396,196.77749046890682,96.46178473094578,211.27794996169231,88.425071936765789,150.97067896302494,34.575550089794426,196.32079696749403,150.42183405615421,70.319189375289795,104.71764440989405,73.16270090022546,79.609332719540433,125.84103596699748]
[null,"Montana",2036,32.771349996816845,35.800186415255418,58.441270149475564,94.938924250314386,6.5672773143887477,13.636934256417828,2.2944946032779949,12.111375982415272,82.759670037502872,124.71534711632103,132.06089319946111,74.461867250758587,56.218476704960089,18.841627059482974,47.13099222235838,48.240164247151228,49.225875048164568,48.325875048164576,49.311585849177909,78.632280261263787,123.31240850966999,173.88121795111002,197.33289159311994,96.501727488361652,211.36700216748685,88.45846657768449,151.02961074978586,34.818200979660794,196.3369174125705,149.56471813051908,70.510553495367631,104.32450206761165,72.941111580029926,79.529105974965034,125.54194739342009]
[null,"Montana",2037,32.515577357050169,35.653181026869092,57.712277489053044,93.713853990207539,6.4982068354303362,13.489590659284,2.2716636371904739,11.985303153066198,82.746873645901729,124.71534711632103,132.06089319946111,73.161507622623873,55.73105485683773,18.644147864319311,46.619090038364654,48.163976597322034,49.146512912925814,48.246512912925809,49.229049228529618,78.305328518973653,123.05255732537296,173.45895977662727,197.45040786304392,96.340594705862799,211.00775482846856,88.323748886797588,150.79187371306534,34.913311690938613,196.1751102298341,148.3306951774635,70.546846271246594,103.7839429117643,72.636432783097746,79.367961015455307,125.10789981532758]
[null,"Montana",2038,32.346222520136209,35.592522033740885,57.100036349318444,92.714660361964789,6.4555331503372946,13.387240541986255,2.2552903914686264,11.889232814181328,83.119052703027634,124.71534711632103,132.06089319946111,72.003149216746522,55.395141995805346,18.495790600095567,46.224066672830673,48.169075811907526,49.151824594785722,48.251824594785724,49.234573377663914,78.129315696668044,123.05487336194535,173.46272333605739,197.98524806550296,96.3695760098515,211.07236838031972,88.347979032957355,150.8346328625137,35.145911124372098,196.14819880008602,147.43749282871886,70.730956747662503,103.31708507519873,72.373294729760815,79.247268781200546,124.74132848978806]
[null,"Montana",2039,32.184038453111462,35.55153661839033,56.511694519590961,91.724682201476497,6.4086144406508634,13.280105851217215,2.2379411572898578,11.790967925760118,83.354607198471598,124.71534711632103,132.06089319946111,70.851196739643768,55.071391965774431,18.340343866899442,45.820555556243214,48.178413338620189,49.161551185111392,48.261551185111394,49.244689031602604,77.961154512975384,123.07208913811188,173.49069897232806,198.56908036095254,96.421617581030532,211.18839498098356,88.391489073176032,150.91141535521746,35.380725975712664,196.12350465477707,146.57118354406018,70.93243133140605,102.8336090053276,72.100790035833469,79.117371480571421,124.35949572511379]
[null,"Montana",2040,31.884560064729428,35.406483053702708,55.731307001261811,90.39167397464017,6.3396080491343527,13.13930939115129,2.2143667487360061,11.667879926251723,83.252698540637297,124.71534711632103,132.06089319946111,69.436915295137851,54.506891061455072,18.147935099148885,45.342238099065298,48.091997621951862,49.071534813581877,48.171534813581879,49.151072005211923,77.607014632992588,122.77261777623919,173.00405800928488,198.57149522974933,96.213353013185895,210.72406694200086,88.217366119573825,150.60413961934569,35.363882942428752,195.95000909568967,145.15793171809091,70.93328661395779,102.35771206597794,71.832557215472733,78.991630396954022,123.98462205681955]
[null,"New Mexico",2018,27.901393137170778,25.331373463870456,70.551400861677536,110.95752377034677,20.272546121156061,42.299886658715472,5.8472557656065822,32.855725086990702,192.39640883002397,118.80513802321047,128.26187604850421,89.911948142741991,58.780543415644225,48.056728616414759,126.3279720949195,48.739852838308991,49.746383997287218,48.846383997287241,49.852915156265468,82.873550554189009,121.66553974022975,171.20505620076958,184.84181977282489,87.602378065531326,191.52583821754845,81.018029006872396,137.89942564766662,32.966218195888885,194.68481227294663,250.49832800581518,68.440463326236298,105.68516327921169,73.708029717477217,79.62541817526153,128.28127228032605]
[null,"New Mexico",2019,25.72652896805138,23.87714903071187,65.181081924259487,101.76328418379215,17.530554245742593,36.654597539175398,5.0361993272117811,28.298745460684682,171.06558753271847,118.80513802321047,128.26187604850421,82.124289665848309,53.179970347052496,42.656399016902128,111.42156072872886,47.507954182917409,48.463156231254338,47.563156231254325,48.518358279591283,80.193227995109822,117.62416037150359,164.6378147265896,178.44424531385434,84.931554326668078,185.57121441158,78.785045129196249,133.95886591600728,28.796497579441084,192.97735153085836,229.82105065825289,66.144643292147649,105.63509067905733,73.679806979208365,79.48050791881893,128.04569793100296]
[null,"New Mexico",2020,23.955430565551101,22.4808307130806,59.857646133722845,92.553806374791364,15.256463514536225,31.936263049590718,4.4173642918751481,24.729568470617739,153.00187099283181,118.80513802321047,128.26187604850421,72.882478752897271,49.342871935620281,37.99206531069656,98.623242527473224,47.271197609296891,48.216534800399607,47.316534800399623,48.261871991502353,79.588144643544524,117.2717004872186,164.06506741462644,177.35403707429111,84.395843081684603,184.37684141576986,78.337155304801982,133.16847216016927,28.068353983500305,192.50515948846208,216.4416854758864,65.732951036860683,105.585018078903,73.651584240939556,79.335597662376301,127.81012358167992]
[null,"New Mexico",2021,22.739793713626824,25.159154009754332,61.529082467825567,95.852197117779255,13.555028683159859,28.329665943191017,3.9459338002035227,21.969485765239099,139.93022023943132,118.80513802321047,128.26187604850421,67.175580901479094,47.34078256487431,34.254420246625287,88.337322846894551,47.318131079289607,48.265423831642032,47.36542383164204,48.312716583994494,79.533430182049585,117.4148177243879,164.29763292502659,178.00608522653368,84.49550866468833,184.5990462592618,78.420482171001709,133.31551962393263,28.367673695463342,192.16846268825415,211.36762105999014,65.966246807877042,105.5349454787486,73.623361502670718,79.190687405933687,127.5745492323569]
[null,null,2022,21.830310095297477,27.908049410546518,63.163142952076846,99.140355790494155,12.094684089987991,25.258999489534638,3.5041642974559881,19.47212916641028,128.62811263205344,118.80513802321047,128.26187604850421,61.979929229504215,44.502052973621467,31.008971422987745,79.516553543334609,47.398137721578422,48.348764084026229,47.448764084026223,48.399390446474037,79.540012265491654,117.65703430792459,164.69123487327366,178.93934292042994,84.698747772277954,185.05216911929085,78.590403294103879,133.61538048297189,28.810409273800541,192.21918570949856,200.22190404647517,66.303732082457714,105.4848728785942,73.595138764401923,79.041110619042527,127.16425460070114]
[null,"New Mexico",2023,21.177731570095556,30.14220809167961,62.934718319160751,99.099504058566126,10.445684704359678,21.96910288752365,3.0350989472476164,16.934657699078617,114.05080460279896,118.80513802321047,128.26187604850421,58.768336368129816,42.249181245044831,27.55290793163832,70.489403117332159,47.444950662455028,48.397527564106021,47.497527564106008,48.450104465757036,79.465136906294418,117.78184120540631,164.89404608168149,179.57419881945307,86.62870000415046,189.35501298948577,80.203969802888579,136.46285085343098,29.148669684681689,192.73408046311525,191.78053824219762,66.530756693863566,105.13770520100201,73.399462437031758,78.975363458787569,126.89821658509072]
[null,"New Mexico",2024,26.255266374213097,37.693657062324355,70.854609486909638,113.88368914848851,9.446388170409648,19.877404859476417,3.4107386603809702,18.182143844306573,103.44140989485051,118.80513802321047,128.26187604850421,72.47476896818192,51.567136515919678,25.260749040112163,64.392407031002165,47.379412823497475,48.329258981858572,47.429258981858581,48.379105140219679,79.147533324904103,117.5386003921387,164.49877976012164,179.92074612935269,88.448746241378331,193.41282052307216,81.725647688085402,139.14816483211874,29.332380496826893,193.12452933915677,171.88321362762207,66.651030453797375,104.6424492668706,73.120318183248585,78.830146244462739,126.49557301286478]
[null,"New Mexico",2025,26.205058949164272,37.691265678823385,69.630379246040249,112.14656818485847,8.792783877954788,18.448702032469175,3.1653924911313744,16.824865004080419,98.654220655982598,118.80513802321047,128.26187604850421,70.673982315977,50.310379184570102,23.663127664595702,60.08356122592258,47.325561173969803,48.273163513600586,47.373163513600581,48.320765853231372,78.828359692153697,117.30639683389587,164.12144897797705,180.4663886417697,90.355995076534967,197.66504693663137,83.320232656704675,141.96213837342168,29.587766299312857,193.58804404029016,169.22576143190665,66.845077338749277,104.2088392957761,72.875919835904398,78.718044104756075,126.14980021631135]
[null,"New Mexico",2026,26.21737581473954,37.768799398198922,68.491764407595781,110.58132314590901,8.2691583138269937,17.305948368133308,2.9654364336354968,15.726154926861584,94.853044825426736,118.80513802321047,128.26187604850421,68.961910035808131,49.149986666247628,22.40957804869797,56.718218757695112,47.306148034144371,48.252941492949091,47.3529414929491,48.299734951753813,78.582947367476208,117.18875094546226,163.93027440927241,181.3392496368125,92.421405059453548,202.26989489364965,85.047050708191435,145.00946441821202,29.975735798194723,194.07838609847869,166.86614850955868,67.160383300638372,103.65424691903978,72.563331405380339,78.540466508700518,125.69218254426768]
[null,"New Mexico",2027,26.210022756170392,37.83965305953555,67.247792027668297,108.81473872119939,7.8343652240451833,16.367890903425309,2.7968505685560308,14.812626342138556,91.659126576351198,118.80513802321047,128.26187604850421,67.171123249636949,47.921878558084664,21.419641380220835,54.077977458917715,47.360447144069717,48.309503065788,47.409503065788002,48.358558987506278,78.511275189676851,117.33175255595022,164.1626520263153,182.11431236380773,94.45732200611522,206.80898785949083,86.749210641191027,148.0132761396529,30.3208268711854,194.63802294314235,164.36951280315694,67.439500466084297,103.27970264802077,72.352224634442322,78.460283804190226,125.40101085145557]
[null,"New Mexico",2028,25.884156412559435,37.566219847508833,65.104648425158175,105.46618874222875,7.4780309035054922,15.607529123467193,2.6550826589585319,14.055793507205728,89.035858433666107,118.80513802321047,128.26187604850421,64.511654174157655,46.083143961928599,20.666073834852369,52.074399016640321,47.395759318415891,48.346286580731949,47.446286580731957,48.396813843047987,78.389939311719729,117.40519160853637,164.28199048676782,182.82636587638419,94.603414480557646,207.13470175733551,86.871353413071432,148.22882227140357,30.637291279107039,194.72945203395605,159.89766683776438,67.695313465803324,102.93273380539944,72.15666037769212,78.395317727139627,125.13546649775755]
[null,"New Mexico",2029,25.52245175930392,37.265363130621992,62.937690347438675,102.0256990876572,7.1877144125718768,14.99687057935323,2.5348931790367732,13.426254634094118,86.903161506225786,118.80513802321047,128.26187604850421,61.792856734595198,44.181848267001428,20.123086757520127,50.629322838239545,47.406625773884002,48.357605805177876,47.457605805177892,48.408585836471772,78.238553463727385,117.42245934344773,164.31005055599877,183.35423048263439,94.653924312187812,207.24731337154668,86.913582828336345,148.30334483238849,30.905771152532097,194.7312164057079,155.38497516647408,67.882923018175021,102.49919236755531,71.912300658179987,78.283364076266778,124.78981353933544]
[null,"New Mexico",2030,25.169547434960101,36.985691665581513,60.824103487446806,98.674245537777338,6.9917851711421086,14.576801133439247,2.4404277129831908,12.937583957139923,85.367733487376725,118.80513802321047,128.26187604850421,59.086370565106101,42.30060595641396,19.8437533788927,49.846547153158731,47.424385257889746,48.376105267683847,47.476105267683849,48.427825277477972,78.099813614169776,117.46175066223631,164.37389894903023,183.95771699168338,94.744310502814088,207.44882964918241,86.989151493127721,148.43670136391168,31.167581052535212,194.73307195740324,151.05719899818712,68.101162344616753,102.04264834390318,71.654975844848778,78.158829663846916,124.42283972344862]
[null,"New Mexico",2031,25.079389738806743,36.873613211226228,60.284342593594033,97.782972303362087,6.8604684842081944,14.290265181639416,2.3962735881116997,12.688263134354871,84.266724353631872,118.80513802321047,128.26187604850421,58.331559780176384,42.12039057326529,19.651952246617402,49.318019177579231,47.465017916125241,48.418430953345833,47.518430953345806,48.47184399056642,78.003941912350115,117.57217470333042,164.55333801580821,184.5879168571864,94.848210559487754,207.6804751973871,87.076018634963717,148.58999638495274,31.426119358877258,194.7757863952441,150.38510895220423,68.329311622117658,101.65849317624159,71.438452023075868,78.073993470068217,124.12301450991922]
[null,"New Mexico",2032,24.930062546520901,36.70795984010249,59.655713961312813,96.716438667415488,6.7659641656224156,14.092185407365077,2.3669014402605781,12.524849500183533,83.417231393016792,118.80513802321047,128.26187604850421,57.470675037677339,41.838004842242732,19.40577238148186,48.666269868079191,47.428003450269784,48.379874218079742,47.479874218079722,48.431744985889686,77.749883915955508,117.43465216820097,164.32986389622278,184.90082327725045,94.793997553421917,207.55960638546716,87.030692890570421,148.5100098408077,31.580226092554856,194.70833751465852,149.40547580902617,68.439925962084644,101.21501740764143,71.188492953501253,77.956670301370551,123.76819255406464]
[null,"New Mexico",2033,24.784894011120738,36.559391088184647,59.010715191260623,95.632557158913897,6.6742099566322297,13.900479577818658,2.3382675759977141,12.36645635223217,82.625332120621408,118.80513802321047,128.26187604850421,56.613935444737471,41.562581489162802,19.165167620283356,48.032993730189602,47.403212506498797,48.354050318318286,47.454050318318302,48.404888130137778,77.518497123083307,117.3350827329155,164.16806356388392,185.24611604721375,94.756974906350251,207.47706361649387,86.999739412708053,148.45538612040335,31.732365331855849,194.66172993948678,148.44615989955292,68.562550043874651,100.79879940717318,70.953897353237295,77.854381525181196,123.4386965562642]
[null,"New Mexico",2034,24.679426130688292,36.468278671806679,58.457968385964136,94.695665946856053,6.602853996609845,13.743983932906893,2.3146902372536817,12.231954923219797,82.143732232745961,118.80513802321047,128.26187604850421,55.821216658894578,41.355159340695536,18.96234044921307,47.490548333979959,47.421476624225171,48.373075440949926,47.473075440949927,48.424674257674667,77.382026741831424,117.38229486761797,164.24478328277544,185.82201014770814,94.83051490221257,207.64102115372162,87.061223551263367,148.56388760712795,31.970405681619521,194.64791820437989,147.69067559121021,68.770625239603177,100.33353134084368,70.69165535221525,77.725008676064007,123.06358775582977]
[null,"New Mexico",2035,24.556706627946237,36.370722851394468,57.878788321249239,93.764587622187207,6.5257709183105899,13.58003594110926,2.2897651642736072,12.093385440344409,81.512147078942718,118.80513802321047,128.26187604850421,54.995298744117967,41.117796239083084,18.749780878649055,46.932629863163939,47.431952653485105,48.383987971429036,47.483987971429016,48.436023289372955,77.231085808903316,117.40689570307892,164.28475964039944,186.30686045955008,94.854922338194172,207.69543724748334,87.081629648325602,148.59989843218955,32.198105514766837,194.61998417646359,146.84464935210269,68.944981892236626,99.888148031816371,70.440621123490786,77.606596620780635,122.70696524151269]
[null,"New Mexico",2036,24.436547653058927,36.289250049557936,57.3001365777519,92.792533299309298,6.478728207546169,13.466961577733919,2.2722468783696379,11.988888794414343,81.729911039211459,118.80513802321047,128.26187604850421,54.169774613861286,40.884539506660701,18.592748126591648,46.505497483710357,47.467451401093115,48.420965833520704,47.520965833520705,48.474480265948294,77.126991989868884,117.5098193374983,164.45201054633097,186.81888289864639,94.893091234700535,207.78053462597535,87.113541227711835,148.65621305017009,32.423546753047269,194.63523047738602,146.0104545255262,69.129417980687236,99.517625083379997,70.231780916190232,77.529867406803476,122.42008465249856]
[null,"New Mexico",2037,24.245293233598403,36.139280643511761,56.587119141679324,91.595177719134838,6.4105365700354167,13.321399974357636,2.2496030957778301,11.86398096995179,81.716097816232349,118.80513802321047,128.26187604850421,53.222897306175682,40.529157899111787,18.397863279058406,46.000399197428685,47.393616940291039,48.344054936851876,47.44405493685187,48.3944929334127,76.810456887557066,117.26886237695483,164.06045548544785,186.92688398080492,94.734752528892827,207.42751671353642,86.981159570554439,148.42259842460285,32.510049801776461,194.4797296541565,144.80796743966633,69.164176495800945,99.00816692869202,69.944631774457036,77.37574765353412,122.00375371957799]
[null,"New Mexico",2038,24.118855333691226,36.076876980415868,55.988450391885287,90.618770101667621,6.3683778595149798,13.220208423323157,2.2333851075431062,11.768905146093907,82.082912624377727,118.80513802321047,128.26187604850421,52.379957813157688,40.284652248491653,18.25118345130134,45.610026492395193,47.398199592078193,48.348828532463479,47.448828532463494,48.399457472848773,76.639517832082987,117.26990179258132,164.06214453584087,187.41993591591705,94.762208427157233,207.48872937104861,87.004114380031339,148.4631069785226,32.726045676069347,194.45371682262768,143.93859825763437,69.341611121667498,98.568169697407626,69.696633335005828,77.260317065934828,121.65214484155007]
[null,"New Mexico",2039,23.997806372275974,36.034381334564664,55.413056548593048,89.651363902468503,6.3220336389185112,13.114295325511028,2.2161952165687051,11.671618793077341,82.314637335523884,118.80513802321047,128.26187604850421,51.541748934985819,40.049067786900899,18.097559945536894,45.211379477982355,47.406859516935441,48.35784928752313,47.457849287523139,48.408839058110814,76.476135978377684,117.28466213701543,164.08613009554628,187.95819125803277,94.812197899402207,207.60018081068372,87.045908733540827,148.53686178739716,32.94415042215379,194.42984797431728,143.09554902974247,69.535805588236499,98.112510360722865,69.439807163419886,77.136082712069665,121.28589745494996]
[null,"New Mexico",2040,23.774529728275198,35.886797886479101,54.650720757986591,88.350211420092279,6.2539613646173713,12.975267973148989,2.1928442140776192,11.549750053736506,82.213885765266724,118.80513802321047,128.26187604850421,50.512963048360689,39.638584196696172,17.907749437491422,44.739534387351306,47.323268322654087,48.270775126813383,47.370775126813378,48.318281930972674,76.133573933322907,117.00746468275774,163.63568423237751,187.96041937268629,94.608116825810498,207.14517991605226,86.87528345784159,148.23575842299442,32.928281873928931,194.26353729685633,141.72053762071562,69.53663111772633,97.663994090264623,69.187007083707044,77.015823382569749,120.926325113286]
[null,"Nevada",2018,28.548749833006461,48.717244177750935,72.530206516624872,114.47798303814841,20.475959608939466,42.720946496805546,5.9209844770988695,33.265729090565976,194.18867078810086,124.47854888171312,131.43139239442121,96.378335696953386,62.925520016873207,48.46794933820923,127.49848429445342,49.259765260636627,50.28795943721186,49.387959437211862,50.416153613787095,83.956701434038322,126.67573165303166,179.34661805907271,193.29651862567815,89.491311154930798,195.73723002342265,82.597300934075221,140.6863761074363,34.802628652028737,196.44084070234064,257.00776178325191,69.290278406703294,110.23975299420232,76.275162102290025,81.413863489382408,131.13597332473259]
[null,"Nevada",2019,26.317973043946832,46.77746702027143,66.964730204695584,104.9444285644505,17.711068987921031,37.025895320185143,5.10086241820275,28.656913513281989,172.6993067924825,124.47854888171312,131.43139239442121,88.0183226012158,56.918859997759455,43.02830116486497,112.46707035040292,48.006782540171727,48.98276910339424,48.082769103394241,49.058755666616776,81.229976074143792,122.38716991840396,172.37770524030267,186.50962200200772,86.755979035800536,189.63878424454433,80.310383817879028,136.65064007390507,30.32984624750458,194.65251088137649,235.73882744917594,66.954621799970894,110.18699442170555,76.245425452337287,81.263313722874358,130.8919103674817]
[null,"Nevada",2020,24.506098029305374,45.03269959112211,61.506006711670317,95.501685842042576,15.41583000137801,32.262108460893771,4.4744307320231664,25.043731248110955,154.47950235798271,124.47854888171312,131.43139239442121,78.106214032564324,52.809284894779516,38.327059033975445,99.554704924199925,47.765507192619488,48.731440616360686,47.831440616360666,48.797374040101865,80.613038744907769,122.01360163551733,171.77065678061192,185.35117556286485,86.203841476305328,188.4077886356757,79.848760514891779,135.83601076898947,29.538678981032795,194.15534238118062,221.96355121099791,66.534599616847743,110.13423584920872,76.215688802384548,81.112763956366337,130.64784741023084]
[null,"Nevada",2021,23.265064209336128,47.523142038593683,63.173731908194085,98.803753247626503,13.697859382399892,28.619758168192874,3.9970701163521585,22.249068807286651,141.29058812130341,124.47854888171312,131.43139239442121,71.991691007720362,50.670195645855237,34.558566620339136,89.174163227490226,47.812872067539132,48.780779027735313,47.880779027735308,48.848685987931482,80.555910495172185,122.16418815826995,172.01535988008493,186.04285775058742,86.305490573105757,188.6344157290435,79.933745726121828,135.98598472538765,29.857483517368859,193.80421049932096,216.75412585732013,66.771918050376442,110.08147727671191,76.185952152431767,80.962214189858258,130.40378445297992]
[null,"Nevada",2022,22.348510759301199,50.096109542743051,64.805139273890845,102.09904978077483,12.224165685424637,25.520152783764601,3.5507750968641782,19.724854998824515,129.89760192029141,124.47854888171312,131.43139239442121,66.470156375438037,47.663366338740303,31.286119497461446,80.272124984300703,47.893837835760586,48.865118369632647,47.965118369632641,48.936398903504724,80.561025275594076,122.41976329153707,172.43066947164391,187.03315861470966,86.513707862939896,189.09863747665568,80.107828933412861,136.29319044030217,30.3312928088707,193.85835263648431,205.3753392986398,67.115420164778371,110.02871870421511,76.156215502479043,80.806816284324867,129.97870540072392]
[null,"Nevada",2023,21.680201609376304,51.77238891975388,64.51057698621517,101.95152581292676,10.560085679936799,22.199518497554156,3.0765445988844369,17.158769547555842,115.19882008918168,124.47854888171312,131.43139239442121,63.03115183784606,45.250493499263669,27.802242782599201,71.165429821741228,47.941099998121288,48.914349788758393,48.014349788758381,48.987599579395486,80.483357678693366,122.55090359625646,172.643772466813,187.70658363776269,88.405766119193828,193.3169964081842,81.689713591400221,139.08475166356857,30.692311670683946,194.37391310621484,196.66648227451776,67.346345408844755,109.66292841111405,75.950042791822099,80.73851042476781,129.70308105954419]
[null,null,2024,26.775793659547908,59.577882703175263,72.469596018254293,116.81982280566602,9.5513248399616479,20.087795935108929,3.4506881686916322,18.395127367929963,104.49904420212745,124.47854888171312,131.43139239442121,77.414889447245415,55.006351903669625,25.490437438192959,65.01154992109177,47.873774639237737,48.844219206588008,47.944219206588002,48.914663773938301,80.158114868462647,122.29045642714854,172.22054581701255,188.07385232763619,90.184798621312183,197.28336347424204,83.17710130241322,141.70955357137353,30.8862941579055,194.75876997287136,176.31237633674047,67.468476076672232,109.14110617650287,75.655924805041224,80.587641754417945,129.28592876245452]
[null,"Nevada",2025,26.712147797128246,59.9420051863693,71.165858467152219,114.95144352295937,8.8915674008518,18.64553188881851,3.2031660554117591,17.024857080937103,99.674655536720863,124.47854888171312,131.43139239442121,75.455344686473126,53.639854980539738,23.878480408826572,60.660845163693352,47.818259312428303,48.786390741161547,47.886390741161556,48.854522169894757,79.831010560533102,122.04134576963605,171.81574099855484,188.65254195226458,92.052973963068865,201.44847520541637,84.739018266232989,144.46587769360136,31.157768704462093,195.22005458994042,173.49417927561504,67.665791698842767,108.6842366905004,75.398416549294396,80.471176906641119,128.92769650369519]
[null,"Nevada",2026,26.712943244975673,60.431005415375076,69.954423633882612,113.2670394621039,8.3632348223192583,17.492332342644872,3.0016026167531566,15.916384701916408,95.846911042441022,124.47854888171312,131.43139239442121,73.593551640079284,52.378675695492497,22.613620807823249,57.262732720966952,47.797718059909577,48.764993603121184,47.864993603121185,48.83226914633277,79.57884811269389,121.91363075045636,171.60820409238792,189.57870587127456,94.082137631893829,205.97251169976343,86.43553202027762,147.4597255675568,31.572670514176096,195.7093615653076,170.99027580785474,67.986686055837495,108.09989511398918,75.06906038798806,80.286688477184725,128.45358918831826]
[null,"Nevada",2027,26.693170723494418,60.903246164485431,68.637625517785224,111.38025463435149,7.9248260057059756,16.546205111791327,2.8318482201245012,14.995598270435831,92.633936800837517,124.47854888171312,131.43139239442121,71.648366930466267,51.045501377348899,21.614783419155675,54.596912083518276,47.852556100601234,48.822116562174998,47.922116562174985,48.891677023748755,79.504342555479695,122.06392980117,171.85244004979751,190.40101731354304,96.080430340321229,210.42772111021608,88.106235621008764,150.40802611546752,31.941274284596847,196.27027058029171,168.35014509882413,68.270698045717879,107.70525970430602,74.846629520712099,80.203385281549316,128.15192551135306]
[null,"Nevada",2028,26.363158119421527,60.823213069905833,66.436258230014147,107.94003977723115,7.5659189204917388,15.779958980910047,2.6893468772778388,14.233883616429603,89.999457711122361,124.47854888171312,131.43139239442121,68.818387002454514,49.090379620707459,20.854473768835273,52.574011630013374,47.888042885253704,48.85908196285466,47.959081962854654,48.930121040455596,79.379202947007016,122.14025130874647,171.97646249960931,191.15641912589805,96.228073288632658,210.75689179253357,88.229674688308407,150.62585982868472,32.278960632535892,196.36514262718225,163.77457255410539,68.530959306274923,107.33967891199372,74.640574892317886,80.135890902814424,127.87681262053513]
[null,"Nevada",2029,25.996239234901665,60.681909953003832,64.210216627631567,104.4049007942327,7.2740310616460011,15.165447957093507,2.5688629972374271,13.601770002625106,87.863555038079895,124.47854888171312,131.43139239442121,65.924133858048194,47.067694038471906,20.30668549916426,51.115104426587806,47.898679450461067,48.870161718278993,47.970161718279002,48.941643986096913,79.223620612401561,122.15712128525038,172.00387621142812,191.71623098060468,96.278404392439896,210.86910492191387,88.271754672998313,150.70011868996403,32.564744161111001,196.36652867731937,159.15527376619522,68.721712528147307,106.8828816354721,74.383107336460256,80.019580322649915,127.5187045181147]
[null,"Nevada",2030,25.638821847353039,60.560768697196586,62.039381989325946,100.96198019293128,7.0780909997659576,14.744411706140461,2.4748022512237235,13.113903890703041,86.37347038787226,124.47854888171312,131.43139239442121,63.043575963572565,45.067164933234984,20.024933870525476,50.324775577331259,47.916353537447513,48.888572225556523,47.988572225556538,48.960790913665541,79.080955772145273,122.19744727517295,172.0694059450523,192.35658267857525,96.369503082124936,211.07220971224623,88.347919031301515,150.83452644665579,32.844931101792355,196.36829530627935,154.72668971633388,68.943825169071772,106.40184787857552,74.11197921893671,79.890199372175601,127.13850728952704]
[null,"Nevada",2031,25.54778877991739,60.705968342237753,61.484534300195122,100.04456783922721,6.9450881621459724,14.454470051306926,2.429982104660894,12.861031265753335,85.256231131630514,124.47854888171312,131.43139239442121,62.239322914948268,44.876522356532995,19.831328470257233,49.790893606513634,47.957379873944497,48.931307992740884,48.031307992740906,49.005236111537293,78.982062608014573,122.31352845525689,172.25803786268875,193.02530118457537,96.474354115410208,211.30597546072883,88.435581249502263,150.9892245449692,33.12162043276409,196.41262202415521,154.03654423554892,69.176036532421179,105.99708602876909,73.883840721773097,79.80206158622201,126.82787827375068]
[null,"Nevada",2032,25.395702993384173,60.74627163865663,60.838126426787582,98.946448923355305,6.8493386161005221,14.253952527691421,2.40011405846453,12.695054484033408,84.392537163683969,124.47854888171312,131.43139239442121,61.320681539334608,44.575673254589653,19.582896787281665,49.132778499227435,47.91929017765581,48.891631225773494,47.991631225773503,48.963972273891194,78.721986313825482,122.16606857770013,172.01841556165903,193.35708649716071,96.418246030057048,211.18088154430308,88.388671092157935,150.90644197928091,33.285211406308875,196.34205168705523,153.02877988214328,69.288466499547951,105.52982152850072,73.620473457985483,79.680172521313636,126.46027078128708]
[null,"Nevada",2033,25.247922568096786,60.801599993654492,60.174896579383422,97.830493849681247,6.7563734414211227,14.059888593781777,2.3709982176055036,12.534182485713755,83.587115092238051,124.47854888171312,131.43139239442121,60.406567522488501,44.282362470624861,19.340086302172683,48.493327683411231,47.893668989947749,48.864942488577618,47.964942488577606,48.936215987207476,78.485037967687035,122.05899192403938,171.8444159994603,193.72326310849533,96.379637692117868,211.09480345478616,88.35639187033749,150.84947871203428,33.446673051491253,196.29320345272751,152.04205623199593,69.413135647654457,105.09127694554542,73.373293783956129,79.573902946269442,126.11890183404554]
[null,"Nevada",2034,25.141127624721229,60.942280736696361,59.606686376105607,96.866118507391064,6.6840750880643656,13.901496582118122,2.3470512707325524,12.397714443892529,83.096707166986533,124.47854888171312,131.43139239442121,59.56157012455639,44.062443679006712,19.135350006798177,47.945462062578621,47.911888249989239,48.88392088445417,47.983920884454186,48.955953518919095,78.344775853977112,122.10785844081832,171.923824089226,194.33431454481229,96.453576213562783,211.2596494980904,88.418209199945295,150.95856818431778,33.701223969193016,196.27863007137793,151.26591441885611,69.624888428430467,104.60105117472028,73.096984713127412,79.439495260400889,125.73027648757665]
[null,"Nevada",2035,25.016541441645554,61.057679178904515,59.011299697407701,95.907670644085115,6.6059738693390404,13.735550624024011,2.3217243800477361,12.257060262859156,82.4538295949001,124.47854888171312,131.43139239442121,58.680809710042084,43.81024763528373,18.920809495709932,47.382049495866248,47.922210859431317,48.894673602622994,47.99467360262301,48.967136345814659,78.189853783659004,122.1328254390427,171.96439546134059,194.8486870200114,96.477497998799493,211.31298281959079,88.438209258679265,150.99386247249745,33.944599942057813,196.24930010260778,150.39630262525623,69.80227813843392,104.13177681058215,72.832484616976799,79.316474932424939,125.36080355592443]
[null,"Nevada",2036,24.894610627605715,61.18672106410007,58.416464132424885,94.907119245718576,6.5583117196693514,13.621149400531435,2.3039714478978968,12.15122654463414,82.673817773114237,124.47854888171312,131.43139239442121,57.800524917712259,43.562507436245419,18.762231513383941,46.950486549471904,47.958078737665538,48.932035975783648,48.03203597578365,49.005993213901768,78.082761754970818,122.24119975599619,172.14050372639005,195.39191355460281,96.515425810526153,211.39754268757292,88.469919272903311,151.04982138860481,34.185555938929021,196.26494839150595,149.53895785310795,69.989939548663244,103.74137843349472,72.612441895345739,79.236759627710228,125.06358560696739]
[null,"Nevada",2037,24.699323644468205,61.179726502926435,57.683221167296637,93.674203816447999,6.4892208007165335,13.473825942548054,2.2809750700917735,12.02449028531248,82.658526486178388,124.47854888171312,131.43139239442121,56.789402822987306,43.183039850280345,18.565511067076379,46.440393282541031,47.882515029958228,48.853323780255174,47.953323780255175,48.924132530552143,77.759156469923482,121.98397873969138,171.7225195748947,195.50611232761904,96.353328247394103,211.03614436224856,88.334394962148608,150.81066090505553,34.275888754443756,196.1025843411748,148.30130393065497,70.025064534345788,103.20459214907312,72.309889625944422,79.076641955996848,124.63225274337006]
[null,"Nevada",2038,24.570940095043021,61.311842025254208,57.067823203837499,92.669157303884901,6.4465081254119907,13.371454630252382,2.2645493022950967,11.928234514865775,83.029938039805941,124.47854888171312,131.43139239442121,55.890442710645132,42.923217270380576,18.417374252351127,46.045957861953724,47.886819839227279,48.857807956577126,47.957807956577128,48.928796073926954,77.583826895030711,121.9838483272039,171.72230765460253,196.02919457822395,96.38035086144248,211.09639099897663,88.356987515117595,150.85053018414644,34.506625980842792,196.0752584249515,147.40773915155961,70.205590621892,102.74099278028551,72.04858816353692,78.956719126256758,124.26797410771314]
[null,"Nevada",2039,24.448130688918717,61.463991695635073,56.476361824855069,91.673395724823209,6.3995545253614177,13.264291457441825,2.2471280205974353,11.829685635329573,83.264094724989334,124.47854888171312,131.43139239442121,54.99663559669343,42.673044818958537,18.262243432527224,45.643220006990859,47.89526514824626,48.86660515347188,47.966605153471882,48.937945158697531,77.416175927003351,121.99825837186184,171.74572397717168,196.6002781326352,96.430307551737513,211.20776934081425,88.398754458251688,150.92423662314536,34.73967401256084,196.05018594989309,146.54140331424796,70.40319634810011,102.26089116634461,71.777985435679312,78.827649911793827,123.88852948432401]
[null,"Nevada",2040,24.220629066825211,61.413232164521673,55.693173521852692,90.33514670587563,6.3306430378070209,13.123660136628629,2.2234407799644735,11.706119617125999,83.161741642425355,124.47854888171312,131.43139239442121,53.898811361406381,42.235620289128256,18.070717537746543,45.166903411903888,47.809883874386387,48.77766632653455,47.877666326534559,48.84544877868268,77.066280881880203,121.70291211797949,171.26578631461297,196.60264415147407,96.221999996972272,210.74334546209039,88.224595564752846,150.61689746393321,34.722462591259479,195.87700349174784,145.12852419566156,70.404037640895169,101.78831578383962,71.51162476554012,78.702710418751082,123.51600043222516]
[null,"Oregon",2018,37.384343817569672,39.922655808941236,72.025607055552157,113.57522406426909,20.852071756519155,43.408137479594807,5.9606544554136693,33.513641072902374,197.77200047623873,128.91989728843524,134.84824267944049,123.55375538928196,80.764241519061756,49.298722816015584,129.5581267890397,50.177284056018451,51.243708182401257,50.343708182401258,51.410132308784078,85.868198924417072,132.33044239878078,188.53552302091501,202.83884300912979,89.256305016671291,195.21328191189329,82.400820392251688,140.33964573951243,37.153902723202521,197.34532694156363,260.72527578336445,70.834494797647864,114.63589803900081,78.752989309358284,83.250776627752003,134.11954481543731]
[null,"Oregon",2019,34.464931521357336,38.125614957888729,66.51273077982448,104.13327085570361,18.02087690573882,37.592988397783166,5.1296503875512718,28.845316591603027,175.72391385552601,128.91989728843524,134.84824267944049,112.83985428766897,73.058165987955761,43.733990503302131,114.21524034716384,48.861340824178349,49.872933982567801,48.972933982567831,49.984527140957276,83.006061267541767,127.68839052933254,180.99218873306168,195.48637099088322,86.511133554548039,189.09289923855042,80.105676940453989,136.2893926429673,32.471111734321305,195.53312873482355,239.10734939914838,68.3831664067894,114.58054693353338,78.721791413549383,83.094434517440462,133.86661004701762]
[null,"Oregon",2020,32.098554959707911,36.433312013820995,60.923127471505033,94.453314140081019,15.677163393389899,32.741242727736349,4.4973036323728497,25.197314654449528,157.09802140386896,128.91989728843524,134.84824267944049,100.15436710989205,67.798348864676939,38.934939109082393,101.05898918115096,48.60934296378192,49.610436211321534,48.710436211321529,49.711529458861158,82.36263521959161,127.28258692066498,180.33275786897687,194.23723280062484,85.967134089369239,187.88004757896891,79.650857618283055,135.48677036284548,31.673379782175274,195.03693010851677,225.14449936304268,67.945885538990666,114.52519582806599,78.690593517740453,82.938092407128906,133.61367527859801]
[null,"Oregon",2021,30.471759639530354,39.018934787619848,62.777200220807835,98.084617005219755,13.925469601055557,29.03670147330967,4.0162568536789633,22.379288035504157,143.63575755120891,128.91989728843524,134.84824267944049,92.31268525940898,65.050206903682039,35.094913939552931,90.497936412407157,48.660213798309734,49.663426663954681,48.763426663954675,49.766639529599608,82.307110130491566,127.44959440619532,180.60414503296366,194.98669742431622,86.070375400713786,188.11022452904277,79.737174025608184,135.6390934886436,32.014062029286748,194.67637018335077,219.88066931883048,68.195032468049803,114.46984472259858,78.659395621931537,82.78175029681735,133.36074051017835]
[null,"Oregon",2022,29.202612147752582,41.685253602025696,64.587043982902458,101.69669681143819,12.420424383034044,25.880442387074215,3.5633891237778541,19.82088500181144,131.97745509594944,128.91989728843524,134.84824267944049,85.006709293523343,61.041793506707535,31.762181196200832,81.444701067306326,48.746491908280476,49.753299695174199,48.853299695174208,49.860107482067946,82.317270384788699,127.73078766453139,181.06108407775977,196.05875141470955,86.279137376469706,188.57566065972355,79.911712626378659,135.94710283892874,32.513489472244729,194.72812825371437,208.11517326546851,68.555065472862822,114.4144936171311,78.628197726122664,82.620373517214134,132.92020962071652]
[null,"Oregon",2023,28.320997818983212,43.612720543510633,64.469645194644926,101.86358810020793,10.720523736526713,22.496635492965112,3.0829468747459372,17.222917896408028,116.93873514468368,128.91989728843524,134.84824267944049,80.567833603219597,57.933846715115841,28.208151878776423,72.167474601232868,48.797194524690546,49.806114920601374,48.906114920601389,49.915035316512203,82.240274734561865,127.87679544206907,181.29834671625844,196.78849501597057,88.430889250710209,193.37300863510751,81.710718176588372,139.12181857870371,32.897007115307154,195.32297977236163,199.39971982971329,68.797542166778882,114.03072855044711,78.411893779446189,82.549439616235745,132.63456619619865]
[null,"Oregon",2024,35.48490113226201,51.584541650463109,73.127478278048969,117.99734528290232,9.6914370171290649,20.348138811518293,3.4818868852927243,18.562982395047001,106.00056327824227,128.91989728843524,134.84824267944049,100.39889991789641,71.476217409569799,25.856479804101472,65.914149474718243,48.728500359113745,49.734558498125523,48.834558498125531,49.840616637137295,81.90535749483351,127.60214471532447,180.85203928529845,197.1875035802436,90.470568945371298,197.92049074426288,83.416024029928479,142.13118191537896,33.109439397439523,195.78643925565825,178.42199404152908,68.926407776993429,113.48326420150264,78.103322964586567,82.392766332380916,132.20225020343767]
[null,"Oregon",2025,35.453761199106751,51.846951150576359,71.942590280740376,116.35042163310715,9.0185357863868045,18.881612811448129,3.2298653667341997,17.170311392802915,101.06703453345271,128.91989728843524,134.84824267944049,98.004740008437238,69.807793300195101,24.220535203631563,61.501948486409177,48.672441702120295,49.676164063757341,48.776164063757349,49.779886425394402,81.569289331909388,127.34094300772198,180.42758651044451,197.81490379895362,92.600251097570549,202.66863404060524,85.196577832245552,145.27333575425283,33.401154676140962,196.32769025640886,175.87370883523343,69.133788490774521,113.00394435057048,77.833160866788461,82.27182054481257,131.83099602201517]
[null,"Oregon",2026,35.506540880327698,52.21848190880182,70.83797233964296,114.86815943342275,8.4790253510314901,17.707950876093328,3.0241452777263005,16.041528490424444,97.144158384099029,128.91989728843524,134.84824267944049,95.72709346717555,68.268155767273711,22.937279845892316,58.056682011853148,48.653279818801472,49.65620376863356,48.756203768633583,49.759127718465678,81.312181205845434,127.21167739291157,180.21752988637755,198.81767601237911,94.894527247601729,207.78374096939376,87.114743001179747,148.65833318598587,33.839361826237663,196.89760452115152,173.62143945394925,69.470224525863657,112.39088848685418,77.487620289057489,82.080233994675098,131.33965466742501]
[null,"Oregon",2027,35.533743009019894,52.579770637423486,69.61749622278235,113.16629623445543,8.0304288578819047,16.743455464967035,2.8502915126938819,15.101164923292963,93.840651112258271,128.91989728843524,134.84824267944049,93.337729578487256,66.633034597914275,21.923796604890729,55.353545043172183,48.712056256230284,49.717429224288573,48.817429224288574,49.822802192346877,81.238799008931849,127.37889085764697,180.48925176657255,199.70825831742735,97.159806532390718,212.83419912155213,89.008664882439049,152.0005483491222,34.230009389237338,197.54305843128392,171.21663219520485,69.76814762118417,111.97686086728827,77.25425926712029,81.993725740936711,131.02702536417775]
[null,"Oregon",2028,35.086348635218023,52.403189946997273,67.37604791648819,109.66228238448119,7.6619703949935554,15.960278452439233,2.7035551392587318,14.319688577143863,91.117616621233537,128.91989728843524,134.84824267944049,89.622499222765185,64.065770236814856,21.152240938558663,53.302110172579511,48.750627837026364,49.757607954284516,48.857607954284511,49.864588071542649,81.112602114921785,127.46652827869789,180.63166257578027,200.52655880531663,97.313889338875413,213.17772751367025,89.137488091779886,152.22788349038774,34.588918881418195,197.64188848623229,166.55296834113557,70.041269745014844,111.59331559616926,77.038079205216889,81.923634542190058,130.74191198149941]
[null,null,2029,34.59077308794145,52.178967061268459,65.110378121504525,106.06316872958601,7.3606828167712992,15.329424757664352,2.5784439575230076,13.666455195688194,88.890760513845933,128.91989728843524,134.84824267944049,85.826618617621421,61.412888310893081,20.596161622057632,51.822257801833203,48.763057200056693,49.770555207441099,48.870555207441107,49.878053214825499,80.954062159134281,127.48932438953155,180.66870625588498,201.13356331844457,97.368551309422656,213.29959633918887,89.183188963384453,152.30853215301823,34.894790217790288,197.64465406749588,161.84986081338212,70.241803027756774,111.11407150306003,76.767959807282551,81.802848957620512,130.37078646956107]
[null,"Oregon",2030,34.105927902151521,51.974860710493921,62.89965189208727,102.55568985582707,7.1552686179293508,14.892223760521601,2.478813489642731,13.153684348717686,87.189843586294884,128.91989728843524,134.84824267944049,82.046685540451733,58.786298959306748,20.310559475698412,51.021747112854086,48.782799449694288,49.791120050813589,48.891120050813576,49.899440651932892,80.808926146322634,127.53725022583005,180.74658573987006,201.8268446996947,97.464374732144861,213.51323495368442,89.263303506626073,152.44991082523595,35.190080384157334,197.64696840066799,157.33928029100409,70.474657517469382,110.60939995962545,76.483508573710338,81.66849012531911,129.97676888061676]
[null,"Oregon",2031,33.983651120076971,52.008155518892167,62.339727299658847,101.63000501322423,7.0209865181077786,14.599539208321014,2.4340435161904326,12.900365044290822,86.068090184237477,128.91989728843524,134.84824267944049,80.998393473816819,58.535488392351631,20.114214185995067,50.480657515610488,48.826802226047384,49.836956276181397,48.936956276181391,49.947110326315425,80.70924721754777,127.66632740808201,180.95633616102958,202.55077098819007,97.574266931072259,213.75824001530177,89.355180468144255,152.61204670681857,35.481670170209618,197.69313581395306,156.63477302029938,70.718060745337752,110.18474829113732,76.244159451471589,81.576961272277444,129.6548483439864]
[null,"Oregon",2032,33.782164985451566,51.957184187632443,61.687870695084285,100.52258829694686,6.9243579201307721,14.397159720604167,2.4043316625431439,12.734631592237662,85.203800271296089,128.91989728843524,134.84824267944049,79.804537400616283,58.144491240761162,19.861823084255537,49.812558643116972,48.788135314233699,49.79667824304213,48.896678243042132,49.905221171850599,80.441158425677401,127.51147427173514,180.70469981446587,202.91070715824128,97.51966788194386,213.63651050071721,89.309531962357411,152.53149058597333,35.658118322810395,197.62135028013589,155.6110437356609,70.836368167415586,109.69452261952544,75.967850436563069,81.450382572929854,129.27387813440211]
[null,"Oregon",2033,33.586211012778556,51.922740886033012,61.018896703384769,99.397049610617287,6.8305482774884414,14.201308557758319,2.375366196962756,12.573996251628996,84.398660146634526,128.91989728843524,134.84824267944049,78.616231296195352,57.762979194674983,19.615178620595554,49.163444450501586,48.762455284764748,49.769928212345306,48.869928212345314,49.877401139925865,80.197152023693718,127.39999399770855,180.5235443691727,203.30779536795893,97.482952999691932,213.55465387929695,89.278835791951465,152.47732093979968,35.83239230583591,197.57190818573514,154.60829909674322,70.967458095381545,109.23442814928954,75.708524462430105,81.340024317253395,128.92010025434712]
[null,"Oregon",2034,33.44335214264941,51.963462529160068,60.445564982234899,98.423910792530705,6.7576294067952727,14.041515709895894,2.3514884984589997,12.437435790547189,83.910112150780293,128.91989728843524,134.84824267944049,77.515594242263518,57.47467013129117,19.407602085732002,48.608185357576509,48.782673276716316,49.79098862062822,48.890988620628185,49.899303964540088,80.05425309168551,127.45674131886258,180.61575876604797,203.96942336031731,97.561273035971652,213.72926853866832,89.344316353500005,152.59287494000694,36.101253943341852,197.55744811300735,153.81700451763263,71.189497561540151,108.72011290041829,75.418637685793612,81.200445347865511,128.51734818120042]
[null,"Oregon",2035,33.277375736139625,51.986939989926221,59.844652485281081,97.457019289373278,6.6788438023663437,13.874088484839701,2.3262572283262881,12.296826825045873,83.268942414689462,128.91989728843524,134.84824267944049,76.369305778979012,57.145234703534939,19.189930997498013,48.036787751946207,48.794522307580934,49.803331361112193,48.903331361112194,49.912140414643439,79.895779906577133,127.48732123822874,180.66545113501797,204.52660797751338,97.588478275164121,213.7899223405264,89.367061593281079,152.63301366629508,36.358665287573793,197.52791988131276,152.9316608623817,71.375649528563173,108.227778601113,75.141140171639734,81.072691860543074,128.13444472277538]
[null,"Oregon",2036,33.114794671305553,52.025711134414195,59.244300207759999,96.447233332150716,6.6308184657308979,13.758756363243606,2.3084742068100925,12.190522000282485,83.49313953342228,128.91989728843524,134.84824267944049,75.223435327398278,56.821370372814876,19.02969195782746,47.600592407240249,48.832914835264624,49.843323577449354,48.943323577449348,49.953732319634078,79.786991888877196,127.60726579245815,180.86036103564072,205.11496360837128,97.630006636715436,213.88250965659464,89.40178190146446,152.69428486684163,36.613532291240986,197.54473598342281,152.05851531544684,71.572530110269014,107.81819622005486,74.910284647770567,80.989909540435278,127.82642275198405]
[null,"Oregon",2037,32.857033374858872,51.955572867633229,58.504792685248425,95.203999189512544,6.5611331020165453,13.610156005230081,2.2855388918615471,12.063739419384341,83.481425305582931,128.91989728843524,134.84824267944049,73.910960787347719,56.329930730773683,18.830261802649151,47.083603847771485,48.754961734234065,49.762122430542519,48.86212243054252,49.869283126850981,79.452126521303541,127.33360083291636,180.41565547638538,205.23983382591564,97.467061718084409,213.51922213840021,89.265549144256738,152.45387418459399,36.71552267706538,197.37859186977016,150.80297897565589,71.610100499315692,107.25503249449569,74.59286509336448,80.823631403481116,127.37941072199517]
[null,"Oregon",2038,32.685983349478633,52.005104405866696,57.883546437232887,94.189777572177292,6.5181047801818455,13.506996388005962,2.2690656065721209,11.967002360485449,83.857483543658901,128.91989728843524,134.84824267944049,72.740937252591948,55.990508881858005,18.680688180292034,46.6852119063226,48.760561975228612,49.767956014911853,48.867956014911847,49.875350054595081,79.272423760427543,127.33731116665408,180.42168476870901,205.80642603075765,97.497444162700887,213.5869595375525,89.290950734075423,152.49870058853321,36.95995062568219,197.35112082994434,149.89313096314277,71.799529283993763,106.7686520573083,74.318723392404294,80.699094589436314,127.00189037483587]
[null,"Oregon",2039,32.522114269599918,52.075337794417386,57.286631514449446,93.184911372873088,6.4707886870164808,13.399008606780324,2.2516166017882098,11.868097790471959,84.095933419958143,128.91989728843524,134.84824267944049,71.577281931787439,55.663262846407655,18.523906661223414,46.278151031547822,48.770530923364738,49.778340335886959,48.878340335886982,49.886149748409188,79.100810053903032,127.35682293863047,180.45339139817077,206.42487451338354,97.551279630561325,213.70698563825414,89.335960587742562,152.57812981184114,37.206647912704419,197.32591281543986,149.01052417186216,72.006797146460897,106.26495846192284,74.034823365914335,80.565059487068254,126.60865274866735]
[null,"Oregon",2040,32.219466502302659,51.97942167968543,56.494049324268303,91.830432704329638,6.4011115574544606,13.256943501338258,2.2279046235681439,11.744234959691109,83.993277726466417,128.91989728843524,134.84824267944049,70.148460308837002,55.092666094520439,18.329525428988987,45.79495201800944,48.681947939673897,49.686066394542344,48.786066394542338,49.790184849410807,78.737785646545447,127.04086262971987,179.93995589619098,206.42743056787791,97.340082275293014,213.23611891891582,89.159385629869504,152.26652701052225,37.189204247820562,197.14731602585022,147.57042736715422,72.007675812621471,105.76916093366485,73.755373849987123,80.435312995548415,126.22258207828148]
[null,"Texas",2018,28.126651107643244,23.681679707567255,73.594479033857354,116.37945792374911,19.988561512989889,41.841650941897036,5.880700538016594,33.003891705552341,189.50992856230019,119.53755541150797,127.37794665338856,93.812899398723559,61.125456798164663,47.38573417300794,124.84965342830041,48.091008526896772,49.07050450623283,48.170504506232845,49.150000485568931,81.521791572080232,119.9800315387848,168.46610537342156,181.99752468288662,90.171752909158002,197.25428049186363,83.166194859740585,141.69030656449283,31.774621631909294,195.47964443733215,253.07173768663165,67.312997625622714,105.13873081764697,73.400040511867971,79.254953408803303,127.61739302905895]
[null,"Texas",2019,25.927289027411916,22.25250221755649,67.920288453707656,106.65667830665694,17.313108423511856,36.306760683883333,5.0743408117979563,28.469537833057636,168.78364245129231,119.53755541150797,127.37794665338856,85.673816119222039,55.28782884173107,42.114613185517683,110.23180696881836,46.921340228635259,47.852100028877082,46.952100028877076,47.882859829118921,78.974029283985885,116.1202455567843,162.19395315267079,175.89761185276893,87.441124211198812,191.16632102515308,80.883210111103438,137.66151000364994,27.580264683128149,193.71441889297625,232.18058258791356,65.13044735297666,105.08898046440635,73.37199940367779,79.111211340039006,127.38379276058981]
[null,"Texas",2020,24.135268463954322,20.940564038549383,62.60802429078533,97.48210302447275,15.081634939576016,31.657098986363785,4.4545760831613599,24.895751937274724,151.10260394884222,119.53755541150797,127.37794665338856,76.000854458701951,51.279010196335335,37.543262818607388,97.638358901659515,46.693985191818982,47.615271865526779,46.715271865526795,47.636558539234613,78.391361045034699,115.7857738558871,161.65043663871282,174.84804618941561,86.873518114862947,189.90083818287729,80.408654096064708,136.82405826620646,26.793481786505648,193.21127271375695,218.5876273567836,64.732478511445635,105.03923011116568,73.343958295487582,78.967469271274737,127.15019249212065]
[null,"Texas",2021,22.914625891206772,23.47323972157572,64.008302289863948,100.31353751569631,13.407634402952342,28.09466195578856,3.9811110446000839,22.12643220889229,138.27375712574681,119.53755541150797,127.37794665338856,70.052204561708209,49.204229073673254,33.868906456812262,87.491584267275272,46.736550577354677,47.659610808793182,46.759610808793184,47.682671040231654,78.331478801735685,115.91581613723197,161.86175534589819,175.46951012950115,86.972981416058474,190.12259202322841,80.491811837898595,136.97080727712503,27.082533627390834,192.870386563138,213.42606903783792,64.954120695753105,104.98947975792497,73.315917187297401,78.823727202510455,126.91659222365153]
[null,"Texas",2022,22.080420131110202,26.072126870374387,65.382299915535498,103.15400733690502,11.974978277320428,25.068162631634745,3.5429672127302152,19.643960220283493,127.23186812410877,119.53755541150797,127.37794665338856,64.910033849158566,46.4332695481854,30.675353580881076,78.784385376587821,46.810321106335991,47.73645510981536,46.836455109815361,47.76258911329473,78.32926327725086,116.13964268978582,162.22547349379818,176.36067675329807,87.18115338329612,190.58671271989772,80.665857151576617,137.27794612147721,27.522075590520195,192.92802511265563,202.51729676840159,65.275846855302703,104.93972940468427,73.287876079107178,78.675356222328205,126.50973580493846]
[null,"Texas",2023,21.424686746968348,28.168304623844278,64.809300354139069,102.51433873353184,10.357842522873039,21.829417639301681,3.0762281191926517,17.115942407534249,112.98231694825853,119.53755541150797,127.37794665338856,61.585905239360073,44.092635457321251,27.284113894669662,69.900215871079965,46.852878131355304,47.780785344210479,46.880785344210473,47.808692557065669,78.250058085070137,116.25211288407624,162.4082375595201,176.96564846783872,88.705814528544067,193.9859567876484,81.940573734796757,139.52744603543024,27.852600065508916,193.33868474513628,193.75061080795737,65.491454359647022,104.59479595723573,73.093459045090739,78.610139079922803,126.24592715154238]
[null,"Texas",2024,25.906063956794767,35.115570137703308,71.803625964672619,115.63824573587651,9.3753897967200714,19.76469003042396,3.4148708234361962,18.202707412405665,102.59489740795236,119.53755541150797,127.37794665338856,74.058787222038148,52.443162491471917,25.023989134040924,63.873527195023449,46.787066799149493,47.712231873162764,46.812231873162766,47.73739694717603,77.936651050936462,116.00772562692478,162.01110826664902,177.29411256867593,90.115496585802148,197.12885402041127,83.119160256921745,141.60730466724215,28.020906041044825,193.61859018249686,174.09671637528734,65.604514308138761,104.10272728910947,72.816111250328646,78.466092527803809,125.84665767742671]
[null,"Texas",2025,25.788142598992277,34.991786626384723,70.325449508640475,113.44745374619811,8.7325153408476499,18.353162909740565,3.1730757655322699,16.860556443221448,97.911792585450101,119.53755541150797,127.37794665338856,72.028167648373753,51.026160909604755,23.442457817845835,59.599750917729033,46.731948509015155,47.654816987606161,46.754816987606148,47.677685466197147,77.620345682074571,115.7719556707717,161.62798208790025,177.8135256906078,91.613641906455769,200.4689808018245,84.37170786262493,143.81768286131069,28.264544643308014,193.97370978726195,170.87980804221058,65.788439412304214,103.67190785564429,72.573285751466457,78.354894094580985,125.50378240965533]
[null,"Texas",2026,25.734528394559295,34.944021268347399,68.957663753393376,111.47000697692383,8.2185696065065788,17.225962714009718,2.9768611055288146,15.777882833671377,94.207146984382973,119.53755541150797,127.37794665338856,70.102765481454156,49.718918978235472,22.200770617728878,56.260275969310513,46.709249729327553,47.631172425431572,46.731172425431588,47.6530951215356,77.373655841490944,115.64475455268462,161.4212802710087,178.64675983188408,93.268468020352586,204.15842866898993,85.75525087893925,146.2592294307029,28.647976415293595,194.35633059203658,168.00649733925209,66.08883941394572,103.12088461015358,72.26270901309897,78.178748032529668,125.04999951116579]
[null,"Texas",2027,25.65932114590953,34.888635947561667,67.498975665283496,109.31379638225958,7.793329814874367,16.303306111765387,2.8124417347307893,14.882285810471839,91.111369968974955,119.53755541150797,127.37794665338856,68.10164345487938,48.345224893520779,21.220297685859425,53.640695288613053,46.758712585639387,47.682696234089754,46.782696234089748,47.706679882540087,77.296985254649684,115.77384531137201,161.63105275387582,179.38619864238808,94.889578689979473,207.77270765673592,87.11060556803298,148.65103189594751,28.986620208988985,194.80562083816119,165.02026550408215,66.354471643130253,102.74875075391233,72.052960839581203,78.099211717375937,124.76126779734807]
[null,null,2028,25.348630676587568,34.595039408358161,65.341532106355828,105.94319479235445,7.4468375485371689,15.558844861867296,2.6755206899766004,14.146363248507658,88.591548165965406,119.53755541150797,127.37794665338856,65.438423754559111,46.505808182602593,20.473959361157082,51.652864143398162,46.789934509696877,47.715219071649635,46.815219071649629,47.740503633602373,77.172509982379353,115.83566412556159,161.73150832693383,180.06520797394523,95.028395760451119,208.08220097964906,87.226665624587852,148.8558438244724,29.295314318423205,194.89551842137578,160.53891549885503,66.597715095184299,102.40401486181359,71.858655154943705,78.034769361506875,124.49794866904493]
[null,"Texas",2029,25.001237391792461,34.277471330422792,63.158650277440373,102.47739646417644,7.1672490804197979,14.965537858924769,2.5612074654669881,13.542206652943717,86.573362838964229,119.53755541150797,127.37794665338856,62.710711376452593,44.599466238211171,19.936293747128307,50.219287330795815,46.798014655104886,47.723635889782969,46.82363588978297,47.749257124461053,77.020144074740259,115.84462151063614,161.74606407767993,180.56757308114237,95.072452509319945,208.18042539082631,87.263499838986192,148.92084544303856,29.553414026783212,194.89476167334269,156.00695397182989,66.7754463505605,101.97326352054667,71.615868035320503,77.923718220081625,124.15519223517775]
[null,"Texas",2030,24.665188359343873,33.983220550936657,61.032042941419881,99.105832020911933,6.9839226056534249,14.565870929760772,2.4747310892309669,13.088078386120932,85.362083954530419,119.53755541150797,127.37794665338856,59.998551241962659,42.717467576313886,19.658789572374051,49.440180125835383,46.81279104820284,47.739027965926667,46.839027965926668,47.765264883650481,76.880099076401379,115.87508337066438,161.79556460022587,181.14372645113795,95.157040714468451,208.36901501021003,87.334221007201791,149.04564756912436,29.813157940986603,194.89570447485858,151.66479699380088,66.983398915973297,101.51965762876969,71.360199259955337,77.800187736366951,123.79129360971777]
[null,"Texas",2031,24.578982148107077,33.837906123142659,60.481056536146546,98.194306919261933,6.8523909815004975,14.279120671338463,2.4297115416811041,12.835142364754679,84.246909594146402,119.53755541150797,127.37794665338856,59.23492951170207,42.53923760950579,19.468649634974234,48.915279760032455,46.849756052726512,47.777533178972142,46.877533178972151,47.805310305217809,76.781669654540437,115.97488933795928,161.95774929708003,181.74549859158572,95.254996039027361,208.58740672740061,87.416117962667556,149.19017167331685,30.069660034717646,194.9377350541962,150.99172060538834,67.20086632561555,101.13797472771243,71.145068897541236,77.716035445844525,123.49398089050381]
[null,"Texas",2032,24.43164775967292,33.643798162066112,59.83838292661715,97.102238348887596,6.7576003647281837,14.080690441965745,2.3995123146802291,12.668259500389148,83.379568292615488,119.53755541150797,127.37794665338856,58.358561110815089,42.252275608222625,19.225302371996346,48.269837412318644,46.812235734331814,47.738449513977692,46.838449513977686,47.764663293623549,76.531472670898808,115.83564010767087,161.73146929786139,182.04297570997525,95.196273165038463,208.45648312588457,87.367021672443272,149.10353122504748,30.215361985954715,194.86816139221298,150.00105807040305,67.305445664857757,100.69735298900665,70.896718462997981,77.599658072726939,123.14213229414959]
[null,"Texas",2033,24.288689620932413,33.467269320304467,59.179240392416929,95.992676600128476,6.6655542444416653,13.888628051825192,2.3700771319051137,12.506511767480426,82.569467006238185,119.53755541150797,127.37794665338856,57.486909727790874,41.972878681393354,18.987410218575935,47.642654254979469,46.786514438045806,47.711656497013081,46.811656497013068,47.73679855598035,76.303172436667793,115.73320419705669,161.56501094311335,182.37151381135777,95.154585678075335,208.36354005609718,87.332168082036034,149.04202495336912,30.358975227233913,194.81961894321446,149.03170179667222,67.421559298027319,100.28381359850982,70.663632624717934,77.498193893021721,122.815397427782]
[null,"Texas",2034,24.18686847342142,33.34597986599902,58.614890288875557,95.034646319145111,6.5939300053715444,13.73181303469401,2.3459544757019648,12.369763877378372,82.07344824556958,119.53755541150797,127.37794665338856,56.683734679267253,41.766088257057866,18.786262682551168,47.104038221264155,46.801940288428227,47.727725091161439,46.82772509116144,47.753509893894659,76.165787105788539,115.77192737924553,161.62793611417015,182.92120518764636,95.222428092585972,208.51479478710181,87.388888668500044,149.14212017195385,30.594018552229684,194.80469951173586,148.27324607705535,67.619741976115336,99.821539808450225,70.403078306684364,77.369863977454997,122.44343198783319]
[null,"Texas",2035,24.067277419062336,33.220206523024054,58.023800959482294,94.082098217184566,6.5165726721718453,13.567528524273994,2.3204062495900537,12.228603209855871,81.424514492420826,119.53755541150797,127.37794665338856,55.845480130906594,41.527536813584589,18.57570255722414,46.550689972976727,46.810101502297499,47.736226355608608,46.836226355608609,47.762351208919704,76.01496956323453,115.78953659480406,161.65655108945282,183.38358361018567,95.24158572884167,208.55750640745771,87.404905588275852,149.17038539029431,30.818207269583628,194.77531829455856,147.42150727412636,67.785538839288094,99.379022805472587,70.153659632278789,77.252406495763196,122.08979792145036]
[null,"Texas",2036,23.950407832789541,33.111004020057592,57.433263556794259,93.088386216267352,6.469306808022635,13.454187860857481,2.3026527108920325,12.123183459360689,81.638557418007537,119.53755541150797,127.37794665338856,55.007923607969445,41.293504073257679,18.41913849715014,46.124719927180806,46.842528180964557,47.77000414588678,46.870004145886782,47.797480110809005,75.90960625779428,115.88347219506869,161.80919643988287,183.87202116358796,95.274364531708329,208.63058652618051,87.432310695480837,149.21874741055376,31.040127601512761,194.7893589530992,146.58225916881889,67.961014650959825,99.010884392215445,69.946163435715633,77.176295830980095,121.80532135256722]
[null,"Texas",2037,23.760088982637072,32.939800685199906,56.704453621268748,91.862208573144812,6.4008639304648156,13.30829504504989,2.2794964174663122,11.99613180726303,81.617215556320417,119.53755541150797,127.37794665338856,54.04151084440101,40.929500305340007,18.225839746327431,45.623269484053431,46.769913870541714,47.694364239196304,46.794364239196305,47.718814607850923,75.600170215758794,115.64541515041778,161.42235374232519,183.97299623043352,95.112521400256,208.26975546606525,87.29699910819717,148.97996232032514,31.113831381160548,194.63081676537723,145.36294722980992,67.992740178178565,98.504704903254762,69.660862269210511,77.023418507343962,121.39247921596905]
[null,"Texas",2038,23.63687723203201,32.85170663396373,56.093746865481315,90.863920631799346,6.3584975810903117,13.206816830159136,2.2631015718392797,11.900340350653387,81.98270484948921,119.53755541150797,127.37794665338856,53.186012517722567,40.683777305606242,18.079421676080891,45.233555036528877,46.772353195821779,47.696905203029736,46.796905203029731,47.721457210237681,75.430005071516248,115.64003161409745,161.41360549580457,184.44324242788386,95.134690036559945,208.31918012796521,87.315533419540813,149.01266999542042,31.325766752785668,194.60338668261903,144.48797446754361,68.161491015840738,98.067539315411608,69.414459846971667,76.908918458365221,121.04381677228848]
[null,"Texas",2039,23.519311816958162,32.783769276429844,55.506550330242852,89.874899070561099,6.3119415776141334,13.100576166674262,2.2456771410909995,11.802054240123464,82.210856175555023,119.53755541150797,127.37794665338856,52.335826313784501,40.4477027573379,17.926298742541956,44.836041909824182,46.778629949845048,47.703443488470633,46.80344348847062,47.728257027096198,75.26697528875215,115.64765485771015,161.42599326667533,184.95683975967455,95.179162028190078,208.41833029769398,87.35271479704609,149.07828425862834,31.540071982628934,194.57822937666003,143.64044787557921,68.346336375181778,97.614812417115985,69.159286504295977,76.785685614296369,120.68063848873699]
[null,"Texas",2040,23.300463347361337,32.623421401755969,54.732501081202741,88.552179356769926,6.2439643416360378,12.961676447179345,2.2219689538351317,11.678610895727413,82.108496404811717,119.53755541150797,127.37794665338856,51.291126207195695,40.033098627961998,17.738452172383717,44.368511489289283,46.697332652212062,47.618758803436265,46.718758803436259,47.640184954660491,74.93382898663387,115.37673678678237,160.98575140141759,184.95897654439636,94.974071526058125,207.96107887167108,87.181245572354342,148.77569157276969,31.52310128483288,194.41129556407162,142.2595797426336,68.34712919187038,97.169182615174478,68.908113343201634,76.666395750108123,120.32407931415727]
[null,"Utah",2018,30.070659542466728,43.760319627682954,71.572629731286156,112.77540733767452,20.295402521316309,42.364927873285041,5.8742729815311927,33.000699253639844,192.54543304196434,120.61874719206963,129.09855402088712,95.287630486973271,62.241490474083541,48.089371222611632,126.48005773354348,48.808663043542133,49.818061294405105,48.918061294405099,49.927459545268057,83.016905148424783,122.953837226619,173.29853961615217,187.01582178110687,88.532908802213726,193.60046412228297,81.796013721147844,139.27233984932914,33.380961702786237,195.33146588283287,252.83549547116286,68.544291851916498,106.98816745488705,74.442450252857824,80.115377032487828,129.05324690969607]
[null,"Utah",2019,27.723747168770078,41.995294044549851,66.101055733739699,103.40508987689537,17.555508260954262,36.719535571476683,5.06106982749463,28.430905386159335,171.24856060967022,120.61874719206963,129.09855402088712,87.028232864217188,56.3055039152405,42.694790122170453,111.5751954935522,47.578880576330278,48.537037891059427,47.637037891059414,48.595195205788549,80.3406390254858,118.86230365361622,166.64979756002265,180.54083820660713,85.833838886500274,187.58286522838361,79.539414186150964,135.29010542897208,29.111206128803282,193.59101075888259,231.94806000315373,66.25185311807671,106.93732643575387,74.413794405710007,79.968921787285865,128.81537705206696]
[null,"Utah",2020,25.814118012811232,40.392364395012791,60.738901549314399,94.13104574111054,15.280853000174181,31.996842384085472,4.4398031372302587,24.847749887489609,153.19004013098078,120.61874719206963,129.09855402088712,77.22797445386594,52.239351218581561,38.032030383838347,98.770428558822445,47.342047094113909,48.290336347084043,47.390336347084038,48.338625600054158,79.735042906340766,118.50592154073978,166.07067662659844,179.43553063179888,85.288829929314346,186.36776290196991,79.083750863423575,134.48599373558011,28.355415587998177,193.10701006562829,218.41909070090924,65.839537586265536,106.88648541662059,74.385138558562176,79.82246654208393,128.57750719443774]
[null,"Utah",2021,24.505626163403939,42.975028494787978,62.372848578169972,97.367995116484977,13.5781671190684,28.385460919181039,3.9662941258831244,22.075908860822675,140.11614611518999,120.61874719206963,129.09855402088712,71.181628934815066,50.121726103113375,34.293720716255116,88.474925974009196,47.388514659585525,48.338740061116965,47.438740061116974,48.388965462648393,79.678891801217816,118.64952157713321,166.30402668573771,180.09542193699451,85.38910821660987,186.59133376957604,79.16758998932066,134.63394518773774,28.659629050981668,192.76535683847487,213.29199230596771,66.072463389365851,106.83564439748739,74.35648271141433,79.676011296881995,128.33963733680858]
[null,"Utah",2022,23.542958798846762,45.633038217632972,63.971378872496437,100.59862569713785,12.117602764493911,25.312129242490748,3.5236627273048859,19.572509269306153,128.82254631539743,120.61874719206963,129.09855402088712,65.73118585176465,47.152719022646487,31.047232707853553,79.645163926931929,47.467958890543635,48.42149446836499,47.521494468364985,48.475030046186355,79.683825671731569,118.89327770306325,166.700130390374,181.04022378683047,85.594568946095748,187.04940974863669,79.339368532723114,134.93708384800937,29.111873047781316,192.81810326465143,202.11006620375238,66.409618347011872,106.7848033783541,74.327826864266541,79.524839768113509,127.92534466912878]
[null,null,2023,22.840206088403736,47.465228549063632,63.677578858202423,100.44678396048022,10.468433662980786,22.019983037324003,3.053363938650143,17.027719087197276,114.25378456779674,120.61874719206963,129.09855402088712,62.333428661805499,44.768018615251286,27.591658561931997,70.613580923513439,47.514326728969436,48.469794300058531,47.569794300058525,48.525261871147649,79.607513700848472,119.01832408209636,166.90333075630278,181.68269599361173,87.456990736964201,191.20169394383484,80.89647516379901,137.68491914059814,29.456407986853748,193.3186081536636,193.54427179909916,66.636268531612529,106.43230803190727,74.129147668996509,79.458391631778312,127.65671429795708]
[null,"Utah",2024,28.185893085539846,55.241926924129729,71.482696443133605,115.02934584589342,9.4686091626722941,19.925964534794566,3.423486823929963,18.24983644924356,103.64788461989895,120.61874719206963,129.09855402088712,76.506430927464748,54.378883344084215,25.297964870372891,64.509046932620464,47.448211600880377,48.400924374965761,47.50092437496577,48.453637149051154,79.288172776473488,118.7697189339071,166.49934739049527,182.03306606071465,89.207859761137087,195.10527031145463,82.360316362069156,140.26816837797961,29.641422088449271,193.6918887003302,173.54924838619269,66.756126695874698,105.92945185217238,73.845719640418636,79.311626156003257,127.25014724396368]
[null,"Utah",2025,28.117579827863427,55.576598152967847,70.198848295307769,113.18902149731305,8.8146437169709966,18.495559395366726,3.1779829702810969,16.890758871558752,98.864172400619523,120.61874719206963,129.09855402088712,74.566858660994939,53.025607172579278,23.698231740886349,60.192383751360161,47.393683686282813,48.344124463926633,47.444124463926642,48.394565241570461,78.966990409007053,118.53190957499602,166.11290718226479,182.58515176229372,91.046681348537177,199.20493761358159,83.897691664115811,142.98118368438156,29.900442903573406,194.13954618498013,170.76546505133501,66.949785872790585,105.48918766040251,73.597570732330141,79.198328817626759,126.90100513182551]
[null,"Utah",2026,28.116967536305811,56.026779962681765,69.006038265997859,111.52991834359761,8.2909556854985027,17.351832141019848,2.9780698985293865,15.791362985322108,95.068739398050852,120.61874719206963,129.09855402088712,72.723879712888674,51.776349687077406,22.442910620810078,56.820723017429827,47.373479347967347,48.323078278181349,47.423078278181357,48.372677208395359,78.719357852449122,118.40990973087617,165.91465743557001,183.46876081657035,93.044304109764028,203.65865340327704,85.567835152975022,145.92849579524872,30.296444453900545,194.61447221073138,168.29072521791517,67.26474900121076,104.92608445525892,73.28018528943106,79.018857943644946,126.4389282936196]
[null,"Utah",2027,28.094730618544276,56.461399569948099,67.709861373413929,109.67226257991699,7.8564201114904817,16.413510991541266,2.8097215936524442,14.87818168024036,91.883174478194945,120.61874719206963,129.09855402088712,70.798668395838277,50.45608748883663,21.451608761253244,54.175639997470711,47.42728070187551,48.37912135516904,47.479121355169035,48.430962008462558,78.646144153788427,118.55322678667865,166.14754765124908,184.25328477105987,95.011429235720911,208.04437444089376,87.212480612902638,148.83081138775205,30.648233377713069,195.15903199537982,165.68245736348319,67.543508607213965,104.54579239152713,73.06583885350949,78.937820355703991,126.1449193350301]
[null,"Utah",2028,27.747530592260674,56.386477836003024,65.547082377621606,106.29291729072878,7.5007082685737307,15.653631515335656,2.6684210258687311,14.122844770782498,89.271520767490458,120.61874719206963,129.09855402088712,68.002826934780728,48.523837280597306,20.697031319291188,52.16845948185766,47.462086955458588,48.415377869318064,47.515377869318058,48.468668783177556,78.52322736714342,118.62595650887758,166.26573344982228,184.97397060975825,95.157008192925204,208.36894344458676,87.334194049892417,149.04559987013644,30.970497076996576,195.25131719405383,161.17856667982619,67.798954635601078,104.19349893139196,72.867273448706015,78.872161630242971,125.87678743616289]
[null,"Utah",2029,27.36155917662677,56.254871088536468,63.360001108398187,102.8202710177957,7.2114523633022456,15.044291514949437,2.5489796528704614,13.496142786366121,87.15460223778183,120.61874719206963,129.09855402088712,65.14353159771656,46.524899255256898,20.153372127355418,50.720888300470513,47.472503862412509,48.426228814061737,47.526228814061731,48.479953765710967,78.370438141997241,118.64197426737908,166.29176230738724,185.50804516392361,95.206596330065381,208.47950013013266,87.375652867322202,149.11876255302741,31.243191048734015,195.2526412438433,156.63165411937266,67.986172104978621,103.7533043245904,72.619163761236081,78.759014363842795,125.52776632989551]
[null,"Utah",2030,26.985591297857468,56.141946238193931,61.227212631927827,99.438281768553722,7.0173286174223568,14.626857889922553,2.4557718585714898,13.012623910967131,85.680414808086155,120.61874719206963,129.09855402088712,62.297773952808775,44.547855025976126,19.873623756461601,49.936477953552647,47.489829452375439,48.444276303606465,47.544276303606459,48.498723154837485,78.230330277281453,118.68037500321289,166.35416350311721,186.11897498584634,95.296408050076622,208.67973561754823,87.45074123619915,149.2512715039679,31.510625047711919,195.25435107939902,152.27204214004345,68.204179636020569,103.28975413206786,72.357890016359732,78.633152203670221,125.15721660922566]
[null,"Utah",2031,26.889512610617206,56.275265539753967,60.681347846258895,98.536331892079644,6.8854670127694257,14.339251974076351,2.4112949477211489,12.761719876187415,84.572611020643407,120.61874719206963,129.09855402088712,61.502694489591256,44.3590185366551,19.68150377046662,49.40682497500449,47.530079684170644,48.486203628393092,47.5862036283931,48.542327572615591,78.13319288475175,118.79106495335446,166.53403467209722,186.75696941694977,95.399785101056892,208.91021511698301,87.537171110166483,149.40379487627362,31.774720793513136,195.29746938447218,151.594259172352,68.432099953294028,102.89970368194136,72.138043399015714,78.547411512383974,124.85446980737382]
[null,"Utah",2032,26.729289362075512,56.311529532111102,60.045421486625997,97.456760685388957,6.7905463347195614,14.140384823501941,2.3816589113610371,12.597051932972853,83.716497831595262,120.61874719206963,129.09855402088712,60.594710313461135,44.061409306070921,19.435030512470394,48.754012063594011,47.492671135991266,48.447236390706294,47.547236390706274,48.501801645421295,77.877840990409823,118.65029879234294,166.30528966045352,187.07349778873521,95.34438885618664,208.78670826120373,87.490856099740398,149.32206256898016,31.930794892326944,195.22879162477511,150.60451508391711,68.542443862575084,102.44942229118044,71.884248433314099,78.428837480004887,124.4961903581665]
[null,"Utah",2033,26.573590242891054,56.361693905835047,59.392970810242076,96.359668891690475,6.6983852475418715,13.947914719135325,2.3527688624248175,12.437445553671441,82.918129562731963,120.61874719206963,129.09855402088712,59.691197562405492,43.771241707386608,19.194129781828515,48.119700409573262,47.467502184339558,48.421018732735753,47.521018732735762,48.474535281131942,77.645192562161924,118.54806631908649,166.13916189141185,187.42283872050587,95.306254713028991,208.70168739934053,87.458973337459994,149.26579893533707,32.084835299318073,195.18124890435473,149.63543907615207,68.664801642817324,102.02681696890502,71.646052706213368,78.325458132221115,124.16348365087254]
[null,"Utah",2034,26.460953403528769,56.490827762901326,58.833952579552516,95.411566217066195,6.6267059135580579,13.790798044813787,2.3290041411316289,12.302036586890273,82.431984437492062,120.61874719206963,129.09855402088712,58.85590881387008,43.553513509733037,18.990953985757649,47.576135535861731,47.48536459218586,48.439625407575647,47.539625407575649,48.493886222965422,77.507448084229509,118.59462237498143,166.21481548224108,188.00581333050425,95.379138727802754,208.86418241805191,87.519909031993322,149.3733325801164,32.327789479165432,195.16705977862298,148.87319557081585,68.87263994352513,101.55440885369998,71.379786314006921,78.194705949421461,123.78471967588467]
[null,"Utah",2035,26.329624822052814,56.59656809671678,58.248230889128216,94.469268296136676,6.5492760357024471,13.626196527742039,2.3038713575014045,12.162477048535875,81.794709379109079,120.61874719206963,129.09855402088712,57.985322756584253,43.303928901123257,18.778068160368097,47.017177320797281,47.495477907739208,48.450160111277043,47.550160111277037,48.504842314814887,77.355318261574851,118.61838192777373,166.2534247555285,188.49654710109738,95.402685246460479,208.91667908629182,87.539595344905138,149.40807319829864,32.560071553472184,195.13851084600702,148.01914848767348,69.046747740444502,101.10219064921148,71.124899689658861,78.075031421081491,123.42462212302411]
[null,"Utah",2036,26.201086819372527,56.714930269299799,57.663046741344303,93.485619341919204,6.502012677287472,13.512679026277556,2.2862486900847094,12.057443497060341,82.012688331084817,120.61874719206963,129.09855402088712,57.115208649587991,43.058743540931602,18.620629935261903,46.588857175620319,47.530668643358915,48.486817127547567,47.586817127547583,48.542965611736228,77.250142748676723,118.72173244623295,166.42136934802468,189.01481036897133,95.440047422504236,208.9999778715956,87.57083245226768,149.46319757197821,32.790043621898363,195.15372312134966,147.17715127191022,69.230938130870953,100.72598161966869,70.912854600280212,77.997484143731754,123.13494608205667]
[null,"Utah",2037,25.995477475587727,56.707426133615876,56.941743123019627,92.273561578051726,6.433512959609816,13.366535688838031,2.2634271413548959,11.931684248874404,81.99746240560637,120.61874719206963,129.09855402088712,56.115955399753723,42.683544182808262,18.425405824906395,46.082743227088635,47.45647863840216,48.409535872384282,47.509535872384284,48.462593106366434,76.93243909203953,118.47624780758414,166.02245681022043,189.12374075274965,95.280101615605318,208.64337691087889,87.437107152417468,149.22721181268284,32.876145551386955,194.99573136336824,145.96162391866068,69.265400158306122,100.2087052707229,70.621298839965334,77.841721212869345,122.71455829355159]
[null,"Utah",2038,25.860161272665547,56.828629309048232,56.336351120841776,91.285482567913263,6.3911553189345236,13.264942692751323,2.2471208389778741,11.836147546849311,82.365528988388547,120.61874719206963,129.09855402088712,55.227413286382863,42.426436118622206,18.278318684711707,45.691225039086618,47.46068429418785,48.413916763827714,47.51391676382773,48.467149233467602,76.760275968574504,118.47605795980279,166.02214830757575,189.62278449607768,95.306706725981385,208.70269272651029,87.459350646611767,149.26646510478648,33.096358051975237,194.9691324188662,145.08405583809417,69.442586573774591,99.761955799248767,70.369494592407193,77.725059939708501,122.35952323138122]
[null,"Utah",2039,25.730702277945284,56.968367092504941,55.754468290421464,90.306525062439476,6.344595056241058,13.158601848670505,2.2298276437592994,11.738336864246925,82.597550680766389,120.61874719206963,129.09855402088712,54.343959870320852,42.178854081791037,18.124305563835787,45.291490079597331,47.468953429275295,48.42253044621048,47.522530446210467,48.476107463145645,76.595648847238877,118.48973950651005,166.04438082097502,190.16762600783147,95.355934194520188,208.81244526930814,87.500507914232202,149.33909564489505,33.318779019653562,194.9447270438159,144.23323272616588,69.636538189726991,99.299303870185611,70.1087271414806,77.599501037223035,121.98970701854662]
[null,"Utah",2040,25.491287443448378,56.920421193900907,54.984166116491586,88.991107593988758,6.2762772485132912,13.019099062290099,2.2063236990848734,11.615728933244847,82.496100599269354,120.61874719206963,129.09855402088712,53.259207804060885,41.746521774205533,17.934241513619785,44.818874957577968,47.385133459879192,48.335217978089524,47.435217978089533,48.385302496299865,76.252152230210257,118.20789889089748,165.58638982060464,190.16988341248549,95.150425644909717,208.35426180194293,87.328689174172695,149.03588616735459,33.302338824572203,194.77623356273159,142.84573590115886,69.637363994827609,98.84390462553614,69.85204756722365,77.477959539594764,121.62663089432183]
[null,"Washington",2018,37.496032165854707,36.28836713509854,75.682522914616698,120.08316569111254,21.042617038487375,43.841530628939651,6.0710249009020281,34.115670069498421,199.33613958658302,136.80882528388258,138.84107809612246,122.20883905064179,79.672716112983693,49.653593267543215,130.69851741608113,50.677326737474885,51.764585975585049,50.864585975585051,51.951845213695201,86.909954510784686,138.48874396001702,198.54276305792393,213.23097689371602,92.631112708919233,202.7374433241182,85.222380921836063,145.31887020348481,39.300974944531923,200.00503562182058,270.39700655596891,71.632837915694225,120.58979016483264,82.108819416645332,85.542116951758828,137.75529255158571]
[null,"Washington",2019,34.555214888294316,34.627439581369011,69.807742287655742,110.01191608059855,18.200140259706618,37.991645846799848,5.2289831246104566,29.383112951011853,177.25221714659401,136.80882528388258,138.84107809612246,111.58419749881556,72.045848079375688,44.074377311074166,115.27280448650131,49.352365879832632,50.384418415541042,49.484418415541043,50.516470951249424,84.026591227003564,133.57782672421246,190.56252254974152,205.45916674634489,89.778134850824827,196.37670538876972,82.837104249151977,141.10955848435094,34.17910296003361,198.06207372107289,247.90440591249379,69.16300849963838,120.53092787820941,82.075642491457671,85.378549551012895,137.49154669066408]
[null,"Washington",2020,32.179653981289363,33.095469939285671,64.041586642215293,100.03261593177035,15.840633859510936,33.09902721825096,4.586051437250215,25.674033458652698,158.5304137909591,136.80882528388258,138.84107809612246,99.015593839122559,66.846674998920875,39.25341249923823,102.0239186131498,49.097230365033099,50.118652254291518,49.218652254291527,50.240074143549954,83.374213664643591,133.15004626244018,189.86737929936166,204.13260671601876,89.202250035651844,195.09276506176093,82.355626679027253,140.25989223972027,33.273121606436995,197.52191639505375,233.33678149403292,68.718857959578926,120.47206559158614,82.04246556627001,85.214982150266934,137.22780082974248]
[null,"Washington",2021,30.554820776670248,35.694666801722811,65.808432539837241,103.52754836696822,14.074804911589638,29.359342773209494,4.0963433210773745,22.806300814512543,144.98252729336357,136.80882528388258,138.84107809612246,91.266534670523441,64.14555299674943,35.390708602639116,91.376680269713205,49.147316135786888,50.170824932160045,49.270824932160053,50.294333728533211,83.313803657762435,133.32248588108777,190.14759367966388,204.92466572964068,89.308271026828251,195.32913931222242,82.444267076370238,140.4163165268854,33.638191014137,197.14042308179938,227.86201628253735,68.969809253708391,120.41320330496288,82.00928864108235,85.051414749520916,136.96405496882082]
[null,"Washington",2022,29.344153283383914,38.368284713561131,67.536466696128002,107.01493070249904,12.560139685538616,26.177384728618474,3.6384847073842579,20.216204172413523,133.28104775515143,136.80882528388258,138.84107809612246,84.24332619067971,60.326118169190963,32.037156108166798,82.247830979423284,49.232933017767955,50.260009184223648,49.360009184223649,50.387085350679364,83.319212258969571,133.6151500432637,190.62317294319973,206.05867892175158,89.52544367413303,195.81332708522476,82.62583754541636,140.7367350590269,34.180759446190308,197.19924674424703,215.86349353622117,69.333043996427747,120.35434101833967,81.976111715894703,84.882580004180426,136.50469463876559]
[null,"Washington",2023,28.46207978467514,40.335475834117084,67.228724428998163,106.86251423204008,10.849541712417425,22.767561563713418,3.1517941178317321,17.582527809705713,118.17826774318929,136.80882528388258,138.84107809612246,79.874859709138008,57.263784503533834,28.465116998319505,72.906226888365168,49.282910175595191,50.312068723627029,49.41206872362703,50.44122727165886,83.23708301319482,133.76532141133686,190.86720141631855,206.82983129342665,91.498878736575648,200.21311625341255,84.27575854467409,143.64836041661829,34.59416931659365,197.75938634404298,206.68819536201278,69.577234841546456,119.94623192710482,81.746086591744174,84.808367920278783,136.20684206837052]
[null,"Washington",2024,35.210225656850049,47.981461209388492,75.648711242066355,122.588525547449,9.8128317698647773,20.600260700782272,3.5375724035988081,18.859141723775139,107.18635671875168,136.80882528388258,138.84107809612246,98.226468328978356,69.713766208472776,26.09659195428636,66.597264786886669,49.21171728219732,50.237909459670917,49.337909459670918,50.364101637144522,82.893156488313963,133.46707818413523,190.38255617211595,207.2503979660965,93.354426844199153,204.35007546849167,85.827118314204029,146.38605419518316,34.816302516227601,198.17752075101251,185.19828541334053,69.706381358689995,119.36403933760802,81.417941677664174,84.64445404093172,135.75604776115301]
[null,null,2025,35.128639770235637,48.173619021749104,74.273237417942966,120.61583954034678,9.1349557046412055,19.120742937029426,3.283731357818823,17.453678445920843,102.23569208641102,136.80882528388258,138.84107809612246,95.74402949613436,67.985383328350238,24.446177709371813,62.139147599119156,49.153012853301107,50.176759012904036,49.276759012904023,50.300505172506952,82.547261531189562,133.18181662156459,189.91900613293862,207.91306695109023,95.302951795810671,208.69432729166988,87.456212815304994,149.26092691555607,35.127173412407615,198.67869141084239,182.25215337613724,69.915031862569464,118.85431397238661,81.130641926357541,84.517918790356561,135.36892520654411]
[null,"Washington",2026,35.132406288008525,48.467713443830888,72.994897111895938,118.83724578898038,8.5921304976718975,17.937849161470702,3.0770286272555256,16.316792093804473,98.308117419840357,136.80882528388258,138.84107809612246,93.386249942505245,66.391327848985597,23.151288781620647,58.657530495814576,49.131291599600054,50.154132706965413,49.254132706965422,50.276973814330788,82.280613501893342,133.03556761600726,189.68135149890801,208.9736356532548,97.4193891297341,213.41294111458186,89.225693070514666,152.38353920645906,35.602285716852002,199.21030744708108,179.63852048497293,70.254360135427532,118.2023690895988,80.763182083331657,84.317478141567676,134.85658263939737]
[null,"Washington",2027,35.108930050241412,48.74970594407155,71.605295376230742,116.84479333820893,8.141685694833539,16.967337883402308,2.9029281235682149,15.37234696213728,95.011017277756693,136.80882528388258,138.84107809612246,90.922144088339351,64.705464453374887,22.128732861051223,55.926260810487982,49.189279835382948,50.214537119239296,49.31453711923929,50.339794403095631,82.201827940549776,133.2076780447122,189.96103094555369,209.91528082124395,99.503627753359652,218.05976762325341,90.968253086166499,155.45864519573516,36.024381216778153,199.81971675912428,176.88082079657724,70.554687317555732,117.76207774930779,80.515017873349493,84.226971942189493,134.53059074334658]
[null,"Washington",2028,34.674742254135829,48.592251317393959,69.280415035727771,113.20977395285676,7.7729155743781027,16.181316500168748,2.7567580750202216,14.590986763339941,92.307228448032618,136.80882528388258,138.84107809612246,87.330097136130107,62.226728831957082,21.350384624477879,53.853756730344891,49.226805173809545,50.253626013433653,49.353626013433647,50.380446853057762,82.069499632857344,133.29507531918622,190.10305151657386,210.7803064428407,99.657620776543368,218.40309582885507,91.097001227339788,155.68584786564446,36.411072562037226,199.92279213727508,172.07649748643766,70.829899399387784,117.35420239630521,80.285124492566226,84.153641505678735,134.23329087016333]
[null,"Washington",2029,34.191672255630621,48.389901009883815,66.929620880449079,109.47454783916602,7.4729917369877823,15.550893341682015,2.6331444297248892,13.942457163895559,90.114660793635551,136.80882528388258,138.84107809612246,83.656086888867506,59.661821006214588,20.789610530115219,52.359093342693193,49.238052761130056,50.265342250225835,49.365342250225844,50.392631739321629,81.904979803392834,133.31439346440766,190.13444350255872,211.4213581184849,99.710116604648206,218.52013520819432,91.140891058395269,155.76330057623699,36.738328957778585,199.92429803544741,167.22589375487681,71.031610523030636,116.84455759458206,79.997870149776801,84.027273861822295,133.84630248470833]
[null,"Washington",2030,33.72119893640042,48.207745623822561,64.63703617397826,105.83667591625648,7.2716795092478508,15.119048647608889,2.5366276791733968,13.441869692045298,88.584856352252473,136.80882528388258,138.84107809612246,79.999551820050272,57.125182779686646,20.501542169526076,51.550037724496853,49.256742143728182,50.284810357098877,49.384810357098885,50.412878570469594,81.754119519356991,133.36057155655507,190.20948290229822,212.15463756859711,99.805133419153123,218.73197546906729,91.220331220814785,155.90348916654224,37.05917658954499,199.92621742007202,162.57704119472618,71.266482521188195,116.30787235967315,79.695374835555413,83.886705687815862,133.43544355509707]
[null,"Washington",2031,33.602561817499833,48.240898198766416,64.053184243481468,104.86930954168869,7.1350298632007876,14.821650504518782,2.490684837648057,13.182601631028824,87.437087264710385,136.80882528388258,138.84107809612246,78.980436437154125,56.885209695196458,20.303253550176283,51.002787136661034,49.300125255963593,50.330001099010779,49.430001099010774,50.459876942057988,81.649545394413764,133.49349842185447,190.42548905840977,212.92040041409859,99.91449406105437,218.97579540586312,91.311763762321931,156.06484077941985,37.376019038951952,199.97437695027074,161.84742759067262,71.5120333672713,115.8562830370298,79.440842671883672,83.790946864070634,133.09976329408568]
[null,"Washington",2032,33.403060025992417,48.194280164490522,63.372904251584337,103.71123100145543,7.0366281354902185,14.615859027981839,2.4600503810058623,13.012339579661349,86.548671193733981,136.80882528388258,138.84107809612246,77.815457977799369,56.504684390453129,20.048668043217305,50.327967403287118,49.259847480510089,50.288045082913364,49.388045082913386,50.416242685316675,81.374528904423144,133.32463918673238,190.15109280133638,213.30033436654847,99.855972785318571,218.84532124104445,91.262836014467439,155.97849776268225,37.563350312538688,199.89770458553096,160.78183274981083,71.630921922744534,115.33496004358956,79.147006075581032,83.658518378867029,132.70250942289948]
[null,"Washington",2033,33.209261055625163,48.163177395763249,62.674849272203481,102.5343044623788,6.941089592880596,14.416701210689123,2.43018877535809,12.847323773427329,85.720194975597565,136.80882528388258,138.84107809612246,76.656253814492985,56.133773672781999,19.799855061455634,49.672324871634018,49.232754472533976,50.259823199604938,49.359823199604939,50.386891926675908,81.12396895751499,133.20202358351764,189.95184244611244,213.7196504783889,99.815703915404015,218.75554096107726,91.229168473883902,155.91908452395967,37.748243249917913,199.84463257548836,159.73849793655501,71.762752744270458,114.84567961545531,78.871229834269016,83.543059958893821,132.33361015241499]
[null,"Washington",2034,33.069747722581468,48.203006359114184,62.076955695747898,101.51736200828884,6.8668085557737673,14.254231768051982,2.4056431401050586,12.707405845412806,85.215749768965537,136.80882528388258,138.84107809612246,75.585185704773664,55.856463931459942,19.590196616657011,49.110867923404399,49.252020345890358,50.279891817684486,49.379891817684488,50.407763289478609,80.975649425696702,133.25798160262826,190.04277422716711,214.41937761682365,99.892822508450678,218.9274769787375,91.293644546600689,156.03286589873292,38.039734562503618,199.82879907296805,158.91792578036828,71.98666975560883,114.29873892948133,78.56295417490179,83.397030401175272,131.91364340393775]
[null,"Washington",2035,32.906670021624009,48.226419719013208,61.45036691492907,100.50672816952822,6.786557686300438,14.08398759389156,2.3796771943502955,12.563177392142199,84.554470672540035,136.80882528388258,138.84107809612246,74.468514946306087,55.537989682249176,19.37044394179869,48.533398112383324,49.262935942120123,50.291262230423804,49.391262230423827,50.419588518727529,80.811827789688635,133.28657180827145,190.08923331133732,215.0083957563277,99.917773161838994,218.98310414893567,91.314504801313291,156.06967818269274,38.318429223763111,199.79693302051933,157.99848189204596,72.174249694632948,113.77517354816788,78.267853687252455,83.263372835622903,131.51437365180695]
[null,"Washington",2036,32.747109523590936,48.264168735524436,60.824373111956945,99.451583825624667,6.7376163052318452,13.966759036831307,2.3615011427862478,12.454761573911151,84.780755722804898,136.80882528388258,138.84107809612246,73.352451706283773,55.225198488350138,19.208246361670223,48.091531246531645,49.300864266214958,50.330770901355947,49.430770901355963,50.460677536496945,80.698583812848511,133.41067339150112,190.29089838408555,215.63045525243598,99.957332236331411,219.07130090915686,91.347578652868037,156.12804387346227,38.594352722438835,199.8139343749589,157.09201798692931,72.372691396168563,113.33960942878682,78.022353910873989,83.176764762463534,131.19318601763257]
[null,"Washington",2037,32.49038960583146,48.198892902657526,60.052551716563144,98.151235296863888,6.6666319342151352,13.815661417141731,2.3379307084864616,12.324840434347912,84.765026742907068,136.80882528388258,138.84107809612246,72.069551328431842,54.744410235409568,19.006805344850001,47.568865743061949,49.220959768463061,50.247537049531061,49.347537049531084,50.374114330599078,80.356388881497196,133.11612449596279,189.8122564288357,215.76122653600751,99.788262910075744,218.69435896017319,91.206225485875038,155.87859717581074,38.69779462397149,199.63753114097693,155.7832524684373,72.409834151926091,112.74072157732014,77.684798940047358,83.0028021454292,130.72706752617972]
[null,"Washington",2038,32.322283113776976,48.246582326566269,59.404859200171515,97.091380605272192,6.6227800075062966,13.710798211360011,2.3211181174138096,12.226267819751246,85.147069463401593,136.80882528388258,138.84107809612246,70.929676371734885,54.41621087366196,18.855329499186496,47.165148354438983,49.225511869372355,50.252278821311549,49.352278821311565,50.37904577325078,80.170987422940982,133.11597515803265,189.81201375469939,216.36021841235097,99.816447757907838,218.75719678502364,91.229789737150995,155.9201812195432,38.962016405580776,199.60784242611982,154.83848011748142,72.600730639064622,112.22348773962335,77.393267140618235,82.872509910471535,130.33341097354725]
[null,"Washington",2039,32.161559686277549,48.313710922590616,58.782474021058654,96.04134011227643,6.5745649317354458,13.601001600857403,2.303280683737988,12.125332075329757,85.387928575498989,136.80882528388258,138.84107809612246,69.796373321451625,54.100319010546713,18.696650442329929,46.75287080291703,49.234442322839961,50.261581377006991,49.361581377007013,50.388720431174036,79.993705672160203,133.13247638643008,189.83882825084513,217.01417753524228,99.868553069097899,218.87336547288123,91.273353062835824,155.99705774835377,39.228884336265665,199.58060200143709,153.92251536033547,72.809687912134265,111.68784248861152,77.091357999138836,82.732280427452679,129.92336534435745]
[null,"Washington",2040,31.862197205902348,48.22615696466238,57.957810498952583,94.62958057969432,6.5037626277393592,13.456774520995889,2.2789971112068579,11.998658769903537,85.282645770664757,136.80882528388258,138.84107809612246,68.402948793180485,53.545653355778917,18.500525627614511,46.264888535235478,49.144156284579211,50.167533420485398,49.2675334204854,50.290910556391573,79.623710754034647,132.79426952397321,189.28924209935269,217.01688691041639,99.651286274596885,218.38896687517425,91.091703652342858,155.67650003251913,39.209175195823754,199.39244492095364,152.42847242016379,72.810577533359719,111.16059418943162,76.794181685055605,82.596537751781256,129.52079300535584]
[null,"Wyoming",2018,35.991462591272715,24.153253217509231,75.045275261690463,118.96074888824748,20.124279931111658,42.125171779117522,5.9324264913684903,33.291015911183166,190.69754521946288,123.51750371736345,129.55566096208688,115.56652420565477,75.228640088969627,47.658928378831888,125.63558868931835,48.43326108850453,49.427017591240926,48.527017591240934,49.520774093977337,82.234817742096467,123.34419295478176,173.93286767441666,187.67454707238147,91.531840796276754,200.28660758445631,84.303317519462837,143.69699361106152,32.920914986865832,196.71413726795478,257.63840288161151,67.869198766602551,108.27310802696563,75.166689484393046,80.484647433883538,129.57971835852851]
[null,"Wyoming",2019,33.172853054803042,22.70372422875775,69.227975374141892,108.98914533744099,17.43438235123492,36.558167951545151,5.1199554910444762,28.721538578237745,169.87474032874991,123.51750371736345,129.55566096208688,105.53148004001481,68.035946318278306,42.363056674721854,110.93663298368489,47.250778822805017,48.19526523113727,47.295265231137272,48.239751639469532,79.658723377050492,119.32436360281795,167.40064497747545,181.32326106470242,88.756167459824923,194.09822071954972,81.982672497454431,139.6017377452776,28.527973736726274,194.89204404987694,236.33391394617618,65.66238151879972,108.22150924147928,75.137606532573443,80.337027767198265,129.34028300957652]
[null,"Wyoming",2020,30.879774289003947,21.383951378681189,63.82023384128312,99.650229427232361,15.189008938127794,31.87819877317839,4.4948921364801402,25.117071874157403,152.09236829956137,123.51750371736345,129.55566096208688,93.6103653610609,63.100161699365152,37.767785219773685,98.267705199451868,47.020542818302502,47.955436059780496,47.05543605978049,47.990329301258477,79.068440746562047,118.97631541248043,166.83506666817695,180.22884217896942,88.176250644604195,192.80529102125652,81.497823912348409,138.74612264988625,27.695585372207965,194.37038742529552,222.46066113027118,65.25896673195345,108.16991045599291,75.108523580753868,80.189408100512978,129.10084766062451]
[null,"Wyoming",2021,29.320164325823036,23.884424871410946,65.208269452943043,102.46736511112866,13.504032784141447,28.29174243701851,4.0172678620246947,22.323544862863248,139.18658342097083,123.51750371736345,129.55566096208688,86.284435038636445,60.5499599911318,34.073164830995388,88.057728553257562,47.063278178374006,47.999952059854962,47.099952059854964,48.03662594133592,79.006726148793007,119.11073535104822,167.05349906834959,180.8758769967792,88.276990997765537,193.02989205194783,81.582049351515565,138.89475583358129,27.996511720231769,194.01934740476449,217.20261491517397,65.483050640511394,108.11831167050654,75.079440628934265,80.041788433827705,128.86141231167244]
[null,"Wyoming",2022,28.263774743405641,26.451360584126558,66.570793881201894,105.29594534654422,12.062547789433181,25.245834884329486,3.576014212416625,19.822535681102785,128.08554703151918,123.51750371736345,129.55566096208688,79.986445758447573,57.163615905851884,30.861755801060433,79.296004950258734,47.137533008505748,48.077300841242177,47.177300841242193,48.117068673978643,79.003234494156629,119.34270237412746,167.43044548085331,181.8039792867911,88.488650825908479,193.5017889555061,81.759010743745876,139.20704069993391,28.456002207867645,194.07952190471113,206.13383039789974,65.808491760898733,108.06671288502022,75.050357677114704,79.889414985827685,128.44439306239528]
[null,"Wyoming",2023,27.422963220234802,28.504763537331918,65.937481829509508,104.55677709366503,10.435452811723204,21.986556571348729,3.1056941837083989,17.274650899768012,113.75673349550785,123.51750371736345,129.55566096208688,75.891910410164797,54.279566913271339,27.452333796656092,70.359062185169662,47.180275514370365,48.121824284851137,47.221824284851159,48.163373055331959,78.921958241435959,119.45880830656318,167.61911762106138,182.43382628425994,89.97850842739804,196.82343823060251,83.004629280559485,141.40519112111653,28.800701079823003,194.48743906471583,197.16896170889066,66.026462676075468,107.70896372742396,74.848717242833203,79.822438540401421,128.17399475593621]
[null,null,2024,33.062635898648836,35.374855101309642,72.932104971991237,117.6907226306007,9.4466626177222714,19.908290628696001,3.4425631218073924,18.350489636157651,103.30958290621075,123.51750371736345,129.55566096208688,90.987655136318494,64.361239817706846,25.179087891640005,64.293993610054656,47.113209723796665,48.051964086336902,47.15196408633691,48.090718448877148,78.603357114626093,119.20243843161967,167.20251657427826,182.77551448358886,91.351111443289071,199.8836674305856,84.152215291174144,143.43034296873833,28.974460168875062,194.76006481442681,177.18629553567584,66.140580917020984,107.19861266462104,74.561064825616967,79.674506176593312,127.76475196487577]
[null,"Wyoming",2025,32.901001185648795,35.241028059468412,71.393237112486446,115.39888836984643,8.7996331501369056,18.487528372912788,3.199285750987487,16.999432069937907,98.601415088657859,123.51750371736345,129.55566096208688,88.46294245471104,62.600307991313059,23.587825379620522,59.991618515343099,47.056895630331489,47.993303572310673,47.093303572310688,48.029711514289879,78.281619772503603,118.95475369040375,166.80002886980233,183.31619803167172,92.81358348450415,203.14426033730032,85.374937694604199,145.58808845369526,29.227608623226423,195.11032385225025,173.84404783268732,66.326465691496196,106.75178649992667,74.309217350971082,79.560308045250153,127.41331204606114]
[null,"Wyoming",2026,32.822139348844743,35.184187164863829,69.970109034545786,113.32999805605772,8.2825076054099309,17.353212168957395,3.001982428791377,15.910092107872211,94.878761580077821,123.51750371736345,129.55566096208688,86.070202767489647,60.976399888352482,22.338423764660117,56.629676485577512,47.033316791512441,47.968742281874164,47.068742281874151,48.004167772235881,78.030202440783711,118.8200176822801,166.58108285660145,184.18392536179874,94.434700792082396,206.75855413898202,86.730297937063696,147.97990071702768,29.628142261492776,195.4889718340155,170.85826559497582,66.63030635173007,106.18029045236047,73.987101396888306,79.379410252478124,126.9481941446121]
[null,"Wyoming",2027,32.715303006889989,35.119392712221902,68.456460550270037,111.08224514458816,7.8548285557012463,16.425063396075899,2.8367797855730945,15.00957252792198,91.769956697743822,123.51750371736345,129.55566096208688,83.585105047649648,59.271197963911398,21.351854243803146,53.992504053435617,47.083011632483888,48.020507741219411,47.120507741219427,48.05800384995495,77.951415124108053,118.9533206089877,166.79770011250125,184.95390507454408,96.021064186192504,210.29536378607091,88.056601624059454,150.32043670866832,29.981507255213721,195.93579089940394,167.76092233892069,66.898936195209416,105.79433027781641,73.769560207599881,79.297728359116618,126.65225022680536]
[null,"Wyoming",2028,32.320172625135221,34.824296586596439,66.258255413848403,107.64733425646806,7.5066052732992565,15.676602628144646,2.6993798245957561,14.270388045396288,89.242281938949134,123.51750371736345,129.55566096208688,80.32088866470562,57.017802277180493,20.600859895867174,51.991298673356027,47.11423372312521,48.053030752304132,47.153030752304133,48.091827781483055,77.824202300401879,119.01643354460562,166.90025863288039,185.6609090448074,96.160751203972723,210.60679665687064,88.173389011935996,150.52653216396996,30.303322135876005,196.0279615252735,163.20550979831191,67.144891992692123,105.43678601557174,73.568035259789212,79.231547600932274,126.38235367324326]
[null,"Wyoming",2029,31.877824208232102,34.504876261758376,64.033981748218253,104.11508813707189,7.2259669726221363,15.080684402694775,2.584896673390197,13.664589856218827,87.221480550119281,123.51750371736345,129.55566096208688,76.976664459698313,54.681537172102665,20.059824563608633,50.548023842243069,47.122069622095367,48.061193147064714,47.161193147064722,48.100316672034062,77.668886107454242,119.02460939157112,166.91354438419933,186.18382627319056,96.204487480811949,210.70430656629364,88.209955289036728,150.59106095292171,30.571787669857489,196.0267963393996,158.5971186789736,67.324502577207099,104.99003047298362,73.316227590330442,79.117500734742421,126.03103555667448]
[null,"Wyoming",2030,31.450475453618434,34.209256743434366,61.867419188580705,100.67957129131617,7.0426752164386137,14.680411677571007,2.4987574869630835,13.211260531577738,86.040428500842935,123.51750371736345,129.55566096208688,73.652159755834433,52.375958122877336,19.780507532778639,49.763358391175721,47.136699433540926,48.076432533987166,47.17643253398716,48.116165634433422,77.52607603341707,119.05525923522595,166.96335038013842,186.78384070047215,96.289421837902438,210.89366792745409,88.280965861288749,150.71637379293429,30.843252173433171,196.02762658811304,154.18280747529036,67.534841834407075,104.5195712384146,73.051059658118831,78.990637882494696,125.65804713957554]
[null,"Wyoming",2031,31.34126353381448,34.063331569308438,61.305622166807382,99.749265004732919,6.9099772252160419,14.39130850393763,2.4532635471577824,12.955811241715024,84.91352883728166,123.51750371736345,129.55566096208688,72.715654209807596,52.158567314046763,19.589143663145105,49.234801981793076,47.173830893720627,48.115111138341028,47.215111138341015,48.156391382961409,77.425473067631984,119.15834371495235,167.1308626596938,187.41055323056631,96.387887328328276,211.11319705675947,88.363289347174387,150.86165059879607,31.111325741375296,196.07072675247042,153.49736933216599,67.754816353798375,104.1237072323806,72.827936309263308,78.904215492831625,125.35330787219632]
[null,"Wyoming",2032,31.153347255231523,33.867919713999612,60.650168456718994,98.634449901102471,6.8143140844801877,14.191176825462929,2.4227039276639579,12.787083078885491,84.035645657467256,123.51750371736345,129.55566096208688,71.639645915850195,51.806605042589936,19.344282375145013,48.585049393985855,47.135546363127148,48.075231418972798,47.175231418972793,48.114916474818465,77.171203036058515,119.01211129242635,166.89323497308908,187.72015018035663,96.327716251073255,210.97904466744282,88.312982262386498,150.7728734551502,31.262478177974554,195.99888594180368,152.48702910326674,67.860468644706756,103.66671456609508,72.570358624629677,78.784698714083291,124.99267048081643]
[null,"Wyoming",2033,30.971080242640443,33.690272571791148,59.977938425767768,97.501810377739005,6.7214194958163613,13.997468768787201,2.3929186490055772,12.623551358393902,83.215481953279394,123.51750371736345,129.55566096208688,70.56952828176226,51.464033109370554,19.104906193981947,47.953686084751673,47.109218916056548,48.04780699494092,47.147806994940922,48.086395073825322,76.939125001797592,118.90430554040309,166.71805062605128,188.06211694240122,96.284793889341003,210.88334842745053,88.277096234018757,150.70954523504707,31.411424440787908,195.9486926063214,151.49853578224307,67.977801655968378,103.23781046973271,72.328612679407229,78.680497428284767,124.65777413306742]
[null,"Wyoming",2034,30.841801403871177,33.568546590913925,59.402510019578614,96.52405390446269,6.6491368503977979,13.839334401104939,2.36852984315379,12.485400712912888,82.712811316488498,123.51750371736345,129.55566096208688,69.584213247800662,51.211365182227496,18.902463406743252,47.411376877005111,47.124530360197085,48.063756415920672,47.16375641592068,48.102982471644239,76.799078179789078,118.94366487733177,166.78200954856035,188.63455442804937,96.352766854802965,211.0348942159363,88.333925967923633,150.80983306770025,31.656887798577163,195.9331892687041,150.72586801769319,68.17824583544332,102.75836128846045,72.05837768632648,78.548705674314846,124.27651740123275]
[null,"Wyoming",2035,30.689653017669883,33.44222840015037,58.799825156635592,95.551844028729448,6.5710674463999688,13.673657952064193,2.3426913100860567,12.342747225008052,82.055417232538588,123.51750371736345,129.55566096208688,68.555530189145628,50.919406642413811,18.690563500689667,46.854296948823411,47.132516304637342,48.072075108045958,47.172075108045945,48.111633911454533,76.645496463797073,118.96110638840591,166.81035200405574,189.1160004286553,96.371446935182547,211.07654111464029,88.349543617962453,150.83739369332156,31.890911401088708,195.90276814547272,149.85780133990281,68.345892699078149,102.299402940964,71.799692072283037,78.428079649894229,123.91404994072602]
[null,"Wyoming",2036,30.541022924422695,33.332649962400168,58.197711124366926,94.537700492367051,6.5233719856438306,13.559399999903707,2.3247724710376838,12.236391978736975,82.27080966374173,123.51750371736345,129.55566096208688,67.527760122880736,50.633067406139332,18.532936825793218,46.425277335377046,47.165108827377992,48.106025652567453,47.206025652567448,48.146942477756902,76.538011578221216,119.05827192286941,166.96824599755905,189.62460349379904,96.40391657735826,211.14893195010799,88.376690244835473,150.88529957275969,32.12255721944689,195.91701799162061,149.00255653261075,68.523341198876153,101.91758665670469,71.584486530245954,78.349915817530714,123.62246745674354]
[null,"Wyoming",2037,30.297822749579684,33.160205658562141,57.454392617390646,93.285947398892986,6.4543012890541256,13.412280813416848,2.3013625866046095,12.108035267521641,82.248129015009738,123.51750371736345,129.55566096208688,66.340573124300334,50.185866617373449,18.33839242020732,45.920426522280955,47.091324744734926,48.029167233147589,47.12916723314757,48.067009721560254,76.223863309594961,118.80912744045325,166.56338621363275,189.7294204778477,96.239345627857773,210.78201919057463,88.239098021128115,150.64248983092719,32.197687298931349,195.75358443909838,147.75852089079609,68.555214410846219,101.39260049746842,71.288585240494569,78.192914462583474,123.19931297286271]
[null,"Wyoming",2038,30.14105349371232,33.071914163462694,56.831737961575968,92.267131589894134,6.4115518086196737,13.309987486333023,2.2848224508909842,12.011421696316111,82.616690120580984,123.51750371736345,129.55566096208688,65.290702346910138,49.885108554606433,18.190969674925981,45.527908975704051,47.093507447781505,48.031440882154421,47.131440882154422,48.069374316527352,76.050668812937531,118.80254820978723,166.55269496380046,190.21906597534195,96.261073717527637,210.83046164314672,88.257264004867068,150.6745475170776,32.418797563432669,195.72517411560028,146.86681973892618,68.725852429405535,100.93919239240407,71.033027944912874,78.07532565082505,122.84194132078277]
[null,"Wyoming",2039,29.991569063184464,33.003992932748645,56.233056227609062,91.257792037368731,6.36457343233839,13.202880504390105,2.2672350166014548,11.9122492744577,82.846341231944663,123.51750371736345,129.55566096208688,64.247454664020353,49.596319867909095,18.036811130011202,45.127580230665473,47.099564864581666,48.037750691321264,47.137750691321251,48.075936518060864,75.884682418687333,118.80950105659066,166.56399333985607,190.75388901324655,96.305380679258562,210.9292438703001,88.29430740480835,150.7399182914213,32.642425100752739,195.69912048470917,146.00324034394231,68.912789075742879,100.46964480957499,70.768373852772854,77.948768467374819,122.46969123894932]
[null,"Wyoming",2040,29.712466631562819,32.842858877822565,55.444296298763291,89.908858617605802,6.29602454248516,13.062884071610206,2.2432911176194339,11.787616736843759,82.742818698465911,123.51750371736345,129.55566096208688,62.964918880466811,49.087902199203697,17.847815999245967,44.65703741822005,47.017091057635675,47.95184047575254,47.051840475752535,47.9865898938694,75.546717098278663,118.52640755233658,166.10396639544319,190.75611581826212,96.097347945560344,210.46543270815135,88.120378279928929,150.43298460614164,32.624498512160066,195.52743342325604,144.59641002378962,68.91359195498066,100.00745800970498,70.507868565573418,77.82626062995611,122.10422560422633]

{"sheet":"LFC","index":9,"n_rows":379,"n_cols":38,"rows_kept":379,"cut":false,"hidden":false,"merged":[[2,0,5,2]]}
[]
["Levelized Fixed Costs (2018 $/kW-yr)"]
["\"Refresh Results\" recalculates all blue cells on the 'LCOE' and 'LFC' tabs.  Year-to-year changes in cost reflect changes in tax credits and reductions in capital costs driven by technological improvement."]
[]
[]
[]
[]
[]
[]
[]
[null,"Location","Installation Year",{"$f":"resources","v":"Solar - Tracking"},"Onshore Wind","Offshore Wind - Bottom Fixed","Offshore Wind - Floating","Utility-scale Battery - Li [Capacity] - No ITC","Utility-scale Battery - Li [Energy] - No ITC","Utility-scale Battery - Li [Capacity] - ITC","Utility-scale Battery - Li [Energy] - ITC","Flow Battery","Pumped Hydro Storage","Compressed Air Energy Storage (CAES)","Solar - Residential","Solar - Commercial","BTM Battery - Li [Capacity]","BTM Battery - Li [Energy]","Gas - CCGT - Conventional (Wet)","Gas - CCGT - Conventional (Dry)","Gas - CCGT - Advanced (Wet)","Gas - CCGT - Advanced (Dry)","Gas - CCGT - Advanced Dry-Cooled with CCS","Gas - CT - Frame","Gas - CT - Aero","Gas - Reciprocating Engine","Geothermal - Binary","Geothermal - Binary, Enhanced","Geothermal - Flash","Geothermal - Flash, Enhanced","Small Hydro","Biomass/Biogas","Solar Thermal","CHP","Nuclear - Large","Nuclear - Small Modular","Coal - PC","Coal - IGCC with CCS"]
[null,"US Average",2018,78.940609671409348,116.54064419309398,287.41092307139024,474.10861416139517,26.995101647715128,56.31269011635105,7.8039220498066166,43.845696958564204,255.97865644497543,165.51645337501284,156.52885706017142,179.18116049377059,116.01333881179353,63.874549535738289,168.03951064234261,118.83167880792519,123.36633209158873,123.36633209158873,127.90098537525228,259.78849179428926,81.554452538616786,130.31281878690936,142.43563865891579,708.53130998979918,1549.8402976821753,653.69011163081564,1113.570785230851,185.77061503035429,448.36443965804256,722.38462440562,190.84735634858288,825.1511560294698,553.08519703479192,293.55359168317557,505.59206776340443]
[null,"US Average",2019,72.641303711991171,111.83524665013574,265.32494508813409,434.59039645941709,23.349755009505248,48.804885757017921,6.7228122044448959,37.770127438774281,227.64752525149711,165.51645337501284,156.52885706017142,163.46252270481722,104.75046789445973,56.704761002025364,148.22582294866191,113.30563874936799,117.61004036392495,117.61004036392495,121.91444197848199,247.76279238011858,77.732001372153249,124.10133564140617,136.38638892879194,686.85422552846512,1501.5110570363829,635.56664679188486,1081.5882006479155,161.85071827599245,434.11839605539058,661.66728749653021,180.54639069197137,824.72941085680634,552.84748611929069,292.75406036894765,504.29681119460952]
[null,"US Average",2020,67.607502296278284,107.56701280374493,243.66067569651452,395.4466331416495,20.323638714129554,42.524878289724313,5.8970693432713865,33.007227298145665,203.62724567265937,165.51645337501284,156.52885706017142,145.0112540646152,97.139522787749087,50.508379097301365,131.20571021321044,112.24154008787875,116.50160425820701,116.50160425820701,120.7616684285353,245.04190857278846,77.399035075517276,123.56026540937266,135.35385046564403,682.47862066946232,1491.7556070132018,631.90835343211666,1075.1323892589314,157.61965187974283,430.15789388815767,622.51380200044889,178.69396338271042,824.30766568414276,552.60977520378947,291.95452905471973,503.00155462581472]
[null,"US Average",2021,64.199007565667898,114.32309405624079,250.28191499127794,409.13755551398765,18.058650288979155,37.723423923942683,5.2678631278991608,29.323475275444004,186.24019411988348,165.51645337501284,156.52885706017142,133.67672048086055,93.226341391674566,45.541668241731607,117.5234655920695,112.45043378760772,116.71920186209138,116.71920186209138,120.98796993657503,244.78995538033163,77.533254812848213,123.77837248253546,135.97035584644192,683.28417405778805,1493.5515917164139,632.58184810170894,1076.3209096938388,159.32457979805091,427.36073642837891,607.66828942631741,179.74061083354451,823.88592051147941,552.37206428828813,291.15499774049169,501.70629805701981]
[null,"US Average",2022,61.680071204408378,121.2800831578307,256.75880518603327,422.80021439647271,16.115731784255129,33.637507643067799,4.6796011828540971,25.996230374868009,171.22098182637734,165.51645337501284,156.52885706017142,123.43413563979894,87.708992245067151,41.228835337772914,105.79028761448747,112.80751778506105,117.09116435943862,117.09116435943862,121.37481093381616,244.8125131387433,77.761052271932854,124.14854335354795,136.85302395930808,684.93426391213438,1497.2304773483984,633.96143062529177,1078.7554675241774,161.85845431036964,427.79203899780799,575.52300420960103,181.2555610506389,823.46417533881572,552.13435337278679,290.32971919957311,499.4503783513278]
[null,"US Average",2023,59.837143767544354,126.03921894186954,255.59138225375909,422.19040230376606,13.921767778053407,29.260077346366682,4.0544901211770039,22.613695780536204,151.84283753732211,165.51645337501284,156.52885706017142,117.0493161256323,83.271175257014193,36.637066961997505,93.786908709561573,113.01595849074168,117.30829009452262,117.30829009452262,121.60062169830348,244.46997509355307,77.877939340783428,124.33848484043017,137.45325649044096,699.92853328795786,1530.660320184465,646.4976221537213,1100.8781589489292,163.78913931132112,431.89905373607678,550.84162259299467,182.27401256509364,820.54009526951688,550.48623551554601,289.96696424532888,497.98762364879508]
[null,"US Average",2024,73.873293910010474,146.50460758947099,287.1847216673176,483.83153382517412,12.591832241313462,26.476476947903159,4.547956318515908,24.244641704062502,137.73709277752425,165.51645337501284,156.52885706017142,143.73341832510985,101.18418714303543,33.590377127011323,85.67616405910816,112.71903290344443,116.9989926077546,116.9989926077546,121.2789523120648,243.03555403671209,77.645799372429778,123.96125739185548,137.78060787742851,714.02709102365998,1562.0931664170189,658.28493997625674,1121.679308561376,164.82653407968394,434.96486835198033,493.38685086570121,182.81264645985502,816.36871613584026,548.13509454929158,289.16573931434101,495.77377170223394]
[null,"US Average",2025,73.708288246884649,147.40181331240092,282.01132491925534,476.08731224238528,11.722043144310671,24.57544546060587,4.2217120989824464,22.43853618895638,131.37785907021524,165.51645337501284,156.52885706017142,140.10714248968554,98.684587983847393,31.466178569885216,79.942336733601834,112.47419319831363,116.74395124824338,116.74395124824338,121.01370929817313,241.59292320116921,77.423763785137595,123.6004495625057,138.29640150885055,728.83209199177554,1595.1010334164635,670.66289061322641,1143.5227514041935,166.27834696433769,438.63951532759029,485.28248380576031,183.682869180795,812.71656083405571,546.07660701555903,288.54722428795344,493.87261188864045]
[null,"US Average",2026,73.735432934220114,148.60637526840125,277.20407934677269,469.10557093552683,11.025520238193742,23.055441244684513,3.9560442917970287,20.977506110054332,126.33240165271225,165.51645337501284,156.52885706017142,136.67746080565931,96.396805170153755,29.799400002598475,75.463999839124128,112.38359994238319,116.64958327331583,116.64958327331583,120.91556660424845,240.48080907121039,77.309929718089819,123.41546920355306,139.1219035236569,744.91290058074333,1630.9533237135929,684.10750001880535,1167.2485332842944,168.49719142266053,442.53739167257311,478.11354344617723,185.09811221835272,808.04541020549902,543.44377666128139,287.56745341294999,491.35649628685962]
[null,"US Average",2027,73.701637410516895,149.76968783624676,271.97869103162736,461.28489511178725,10.44754599336404,21.80837054844838,3.7322991113934192,19.763848032356947,122.09723802445708,165.51645337501284,156.52885706017142,133.08713162615379,93.96962782014856,28.483173496974114,71.950752225010348,112.62545260694544,116.90151313223487,116.90151313223487,121.17757365752426,240.15221659581067,77.443893227832447,123.63315990688484,139.85484046760135,760.74906157783039,1666.2601700039886,697.34756794679788,1190.6133596421191,170.46843959310755,447.00565820311482,470.55270159805349,186.35069264708125,804.89074602261132,541.66569321274437,287.12505144162469,489.75554928712972]
[null,"US Average",2028,72.80768366816767,149.57371250922782,263.24225212520497,447.02423016731194,9.9743809589785375,20.798393099120091,3.5444716629656896,18.759845473797281,118.62456213246354,165.51645337501284,156.52885706017142,127.84825763049928,90.391807664908228,27.481271463175762,69.284809751007046,112.78196026689632,117.06454194468367,117.06454194468367,121.34712362247102,239.60031234522694,77.51191958578508,123.74370273855786,140.52813998325718,761.91910913376842,1668.8687968076169,698.32580348498675,1192.33965816613,172.27434514529762,447.76141997638075,457.57481305356652,187.49852503777453,801.96834067539351,540.01851928976737,286.76660605453043,488.29550888195774]
[null,"US Average",2029,71.803630617484984,149.22693590742011,254.40795850512097,432.370123731413,9.5895683751672145,19.988407035993365,3.3856604643338679,17.92664985773164,115.80901706847533,165.51645337501284,156.52885706017142,122.48071416782935,86.678537685664764,26.7594222762879,67.362146185280039,112.82887079843147,117.11340708169948,117.11340708169948,121.39794336496746,238.91414628771378,77.526956016494438,123.76813693846057,141.0271076114355,762.31797535576436,1669.758068522096,698.65928086269719,1192.9281481694813,173.80268072690495,447.77246141317653,444.45602817116497,188.33980555038576,798.31676260681593,537.9603571056598,286.14891030398553,486.39500797340736]
[null,"US Average",2030,70.831736647226947,148.92978282850277,245.79271644019707,418.09824589555183,9.3312528257037393,19.433454638361663,3.2616759068777785,17.283580245694385,113.84475897668432,165.51645337501284,156.52885706017142,117.14386167666407,83.012342881682571,26.388200821876588,66.320689998300949,112.90681897049353,117.1946030942641,117.1946030942641,121.48238721803466,238.2849503624011,77.56289909875764,123.82654444713825,141.59786145533866,763.03991839763773,1671.3676426077227,699.26287163558163,1193.9933088765449,175.30108643656791,447.78653458519375,431.90239947758272,189.31939076829289,794.47144126360422,535.79299416675872,285.46180115882942,484.37727876405609]
[null,"US Average",2031,70.600793933079501,149.28816317121482,243.59173444747753,414.29630130523867,9.1559098790515243,19.051291088532928,3.202604533771753,16.950293344817432,112.37187432239162,165.51645337501284,156.52885706017142,115.66949896988693,82.685223847776257,26.133062064490318,65.617053099612974,113.08775776177556,117.38308100184955,117.38308100184955,121.67840424192352,237.84880102244765,77.666363772854254,123.99467454254525,142.19389900626319,763.87084663793689,1673.2202000498651,699.95758117184437,1195.2192674062949,176.78078735454355,448.13964638158592,430.04802143036596,190.34351446526219,791.23582763428283,533.96928466659574,284.9937239145325,482.72875218028207]
[null,"US Average",2032,70.187554279583125,149.38836663568634,241.02751074083352,409.74538942798796,9.029675187374437,18.786976299524778,3.1632366133760161,16.731521579769037,111.23306742603133,165.51645337501284,156.52885706017142,113.96907196516386,82.139140717647706,25.80564880380625,64.749645835008778,112.91977045910042,117.20809422822964,117.20809422822964,121.49641799735883,236.70178439045745,77.534930855281459,123.78109605148944,142.48962359496792,763.42619872967839,1672.2288500880104,699.58582542206329,1194.563228362334,177.65565200102932,447.57747485841855,427.25734060899447,190.83936527946526,787.50057593926886,531.86396098395153,284.34640225793618,480.77783744616977]
[null,"US Average",2033,69.787333111656537,149.52555063160878,238.39652228284427,405.12054070431373,8.9071116343358394,18.531170028855016,3.1248603585948382,16.519479890717577,110.17109380634274,165.51645337501284,156.52885706017142,112.27801574749104,81.608243585072245,25.48564574925782,63.906844632996865,112.8067731229758,117.09038866976648,117.09038866976648,121.37400421655714,235.65676913910232,77.439492033360764,123.62600796586834,142.81600159806979,763.12023361613115,1671.5466945268336,699.33001757596867,1194.1118032696863,178.5191292581942,447.1883441354438,424.52948197026967,191.38919465480308,783.99490753115697,529.88803879028865,283.7820317180923,478.966172225533]
[null,"US Average",2034,69.509786935478175,149.8728087948877,236.14254277974754,401.12394414796927,8.8117977781986223,18.322397548433234,3.0932993098129784,16.339614834659901,109.52447596711671,165.51645337501284,156.52885706017142,110.72422847573291,81.223544155535549,25.215843177729884,63.184797967518264,112.88712567627277,117.17408924611749,117.17408924611749,121.46105281596218,235.03816997855557,77.483047398917051,123.69678543489729,143.36063973552723,763.70618497578448,1672.8530739528758,699.81991036292175,1194.9763204842488,179.88043663232389,447.07225088256041,422.42391768952621,192.32308969578551,780.07610642308521,527.67925998392082,283.06822686659768,476.90371449542977]
[null,"US Average",2035,69.179225956489375,150.15784071683709,233.78071245581711,397.15194123076941,8.7088325293765827,18.103664236465807,3.0599186256095812,16.154229503814136,108.67682223815994,165.51645337501284,156.52885706017142,109.10004274994999,80.774852400503278,24.933111963189454,62.442248869673925,112.93265156609903,117.2215120480198,117.2215120480198,121.5103725299406,234.35491589009192,77.50530081099123,123.73294722951785,143.81910665042463,763.89576142809733,1673.2757322862767,699.97840773856979,1195.2560222654411,181.18198175947646,446.83860493589896,420.0433445347503,193.10543300143911,776.32478813747468,525.56488058657646,282.41489736111401,474.94289976506263]
[null,null,2036,68.856771252363089,150.47645265911294,231.42107545063843,393.00539591420363,8.6460019875502656,17.952893517523286,3.0365243012867014,16.014755302440804,108.96688337528198,165.51645337501284,156.52885706017142,107.47721417919195,80.335240387034958,24.724167583300044,61.87354425040116,113.09083996622651,117.38629163148592,117.38629163148592,121.68174329674537,233.88260702994759,77.601896257177444,123.88991482957043,144.303291565856,764.19633347654519,1673.9458561763399,700.22970470240034,1195.6994880304721,182.47058514909816,446.96326102748554,417.69983521637153,193.93307767158086,773.20399424256232,523.80588766398978,281.99154976104171,473.36554650717119]
[null,null,2037,68.315128858229983,150.46024393783082,228.51231306277259,387.89579339925035,8.5549168238400384,17.758713118195296,3.006216199001623,15.847719753815477,108.94672134606436,165.51645337501284,156.52885706017142,105.59570500190701,79.633709229404815,24.464929743421511,61.20129175998072,112.75758072095213,117.03914658432515,117.03914658432515,121.32071244769816,232.45540796397083,77.372631801013839,123.5173600883046,144.40507842591205,762.91173533125368,1671.0818302807447,699.1556954768846,1193.8041781463614,182.95367406897498,445.66985009544885,414.23427924764684,194.08798968654136,768.91299443925038,521.38732413848663,281.14120574878945,471.07643745430767]
[null,null,2038,67.973693634549065,150.78642089118733,226.07107951390805,383.73063405453712,8.4986120474084359,17.623802796130335,2.9845715136033215,15.720872960605696,109.43643883206765,165.51645337501284,156.52885706017142,103.93672049344757,79.170456771255033,24.269749465973632,60.681534464420579,112.77656625688731,117.05892318425755,117.05892318425755,121.34128011162787,231.68215048924091,77.372515562658094,123.51717120097646,144.87130847754852,763.12588537285058,1671.5592755692828,699.3347379688297,1194.1201360237333,184.18762871592398,445.45216866474459,411.7854161145076,194.88416538402006,765.20704132901778,519.2985142036282,280.50432626440357,469.14318916042134]
[null,"US Average",2039,67.649096277471813,151.16190703280921,223.72485487064387,379.60396512442185,8.4367153501562058,17.482573565686025,2.9616140807826414,15.591001939147647,109.74518157870241,165.51645337501284,156.52885706017142,102.28835781231253,78.726624984318875,24.065345952617719,60.150826976736752,112.81381267312534,117.09772153450557,117.09772153450557,121.38163039588575,230.94275803789756,77.385359423938311,123.53804247555686,145.38032271910205,763.5217844256058,1672.4419317214524,699.6657345405722,1194.7042481658564,185.43394126890385,445.25243840876908,409.41782554977925,195.75566755319687,761.36917141546326,517.13535116144294,279.81887266949281,467.12945407143138]
[null,"US Average",2040,67.019527809108382,151.0379814704383,220.61783244685023,374.05766909079961,8.3458663764706369,17.297214872230153,2.9303946589848522,15.428144368799664,109.61022591082305,165.51645337501284,156.52885706017142,100.24644525353627,77.919564937190117,23.81295300833839,59.523100524354035,112.43725493462347,116.70547389023282,116.70547389023282,120.97369284584212,229.39961302555162,77.122113444861597,123.11026775955716,145.38243158263958,761.87097923562544,1668.7614442316342,698.28555221548504,1192.2686328100745,185.34189667936411,443.87284678029596,405.46693514817224,195.75937791377126,757.59146521798891,515.00609857741176,279.15535096907183,465.1524203288551]
[null,"Alberta",2018,77.449018126482699,111.19923110371732,281.82804599473934,463.73764139970461,27.021638461895989,56.356385710985975,7.7279518121925577,43.51706586716098,256.24566793959718,165.51041672345329,156.64027160424752,175.51774278319303,113.75023439880137,63.936767862640245,168.17912474925359,119.0391803241387,123.58247950431115,123.58247950431115,128.12577868448358,260.2207866197341,81.692786882759108,130.53761209614066,142.669077864656,703.75156133605151,1539.183808880377,649.69392833014138,1106.5186970531906,186.2377518695412,448.02170190908754,722.03255648704169,191.20521908129214,825.73475602224869,553.4141352125398,293.76050440788805,505.9475332135512]
[null,"Alberta",2019,71.274688162061935,106.18995777221321,260.28720653196967,425.20910337342957,23.370340291650606,48.838603157430853,6.654114850099047,37.472705220202315,227.86100120553255,165.51041672345329,156.64027160424752,160.12364131025589,102.71439076764071,56.755407533291852,148.33924665265067,113.49418681046602,117.80644459423543,117.80644459423543,122.11870237800484,248.15466432826713,77.857447434449455,124.30518549263751,136.59881129253102,682.20660917082864,1491.1491582981755,631.68093476169156,1074.73106176754,162.32605821058388,433.80392598278235,661.34418376165331,180.86976061605051,825.31266668391117,553.17623031274979,292.96032063513405,504.65121964901834]
[null,"Alberta",2020,66.339700461866911,101.57493461614673,238.87078402183755,386.50355690890768,20.3403185414519,42.552194438487504,5.8363974233174671,32.744527074376386,203.80596703219751,165.51041672345329,156.64027160424752,142.06967774638025,95.261334646958346,50.550589063929138,131.30023080748654,112.42716720683528,116.69496584045345,116.69496584045345,120.96276447407159,245.42678506656964,77.523218610013771,123.76206365292953,135.5632839591544,677.88182080841898,1481.5070040965913,628.0651273317136,1068.3502255452709,158.11542836065334,429.8585996566469,622.22293591376058,179.01298594111583,824.89057734557298,552.9383254129591,292.16013686237994,503.35490608448526]
[null,"Alberta",2021,62.989890725528376,108.99244913428173,246.50688889892893,402.06432786010112,18.07278919030362,37.746563387744807,5.2135188986865497,29.088147364672544,186.39669818351246,165.51041672345329,156.64027160424752,130.96404463538551,91.419087486415691,45.578081334935035,117.60498374163328,112.6373564406762,116.91391295903769,116.91391295903769,121.19046947739922,245.17626809219198,77.65829496484595,123.98156272953176,136.18194583967761,678.68561909758319,1483.2990758182018,628.73715462983898,1069.5361564975551,159.82403068496424,427.06286574546664,607.39112546459546,180.06317796164041,824.46848800723535,552.70042051316875,291.35995308962589,502.05859251995184]
[null,"Alberta",2022,60.467496421255838,116.63392830366601,253.92311664860335,417.46473693832326,16.127321170352438,33.656505650683954,4.6294153688425386,25.778923769359292,171.35380464958749,165.51041672345329,156.64027160424752,120.81959241918997,85.932759757314656,41.260466387341317,105.86112507373969,112.99630358702183,117.28781623648108,117.28781623648108,121.57932888594033,245.20136267581179,77.887318431027992,124.35372586207757,137.06760157303685,680.32542073880768,1486.9550238214174,630.10813553922219,1071.9555350051066,162.35910728250687,427.49051073572213,575.19566911043125,181.58294946152466,824.04639866889772,552.46251561337863,290.53400107912472,499.80083186817069]
[null,"Alberta",2023,58.669409481336302,122.16556387216554,253.7235659622539,418.65872491226628,13.930427074392515,29.274308231374054,4.0095490548602406,22.419110688286551,151.94579104899407,165.51041672345329,156.64027160424752,114.58197967702594,81.596283906845059,36.66278357048504,93.844524515618446,113.20600734444233,117.50625765046078,117.50625765046078,121.80650795647922,244.86000220171951,78.005008715361484,124.54497257411956,137.66993997411132,695.70221335009535,1521.2377053621021,642.96414157987692,1094.6426049787201,164.29255993864808,431.65476360365602,550.56978317229027,182.60487177960746,821.11993240041193,550.81305280750485,290.1709500982476,498.33688348283823]
[null,"Alberta",2024,73.484099676833324,144.38290699256993,286.96576891380516,483.40839954296763,12.598920502528509,26.488145069608432,4.5351207017093955,24.189170395131775,137.81964728970587,165.51041672345329,156.64027160424752,142.89235500321442,100.63812431736093,33.613107671128063,85.727092949326035,112.90910049378365,117.19697968102464,117.19697968102464,121.48485886826565,243.42409294224598,77.772819081483064,124.16766441906702,137.99854486237848,710.19174963508522,1553.5422414861464,655.07834311030285,1116.0206081918241,165.33538596016635,434.78090193910259,493.05717405991504,183.14566919886659,816.94514920759093,548.45999318973281,289.3690713266555,496.12122491963544]
[null,"Alberta",2025,73.34449687514261,144.96947179752601,281.85850661463553,475.78785090488748,11.728122298810478,24.585462297040138,4.2091775079481737,22.384357838179945,131.45074873792635,165.51041672345329,156.64027160424752,139.33546508989593,98.18580373882844,31.487359115266798,79.989784452357128,112.66457652829686,116.94226721697592,116.94226721697592,121.21995790565495,241.98035720229996,77.550885976518899,123.80702312350033,138.51618038332978,725.38371719030374,1587.412853670219,667.77982319063688,1138.4349853455381,166.79134758832154,438.5149230567921,485.05597127094569,184.01895972221547,813.2900135599175,546.39982582468065,288.75005156030932,494.21851366220505]
[null,"Alberta",2026,73.394974828309003,145.8607754204204,277.11102994861858,468.91869168783813,11.030692918702773,23.063973682949594,3.9436143015091387,20.923769651244712,126.39634016683885,165.51041672345329,156.64027160424752,135.96997224724151,95.941163607128203,29.819425153802456,75.508849371090122,112.57491151753781,116.84886616410188,116.84886616410188,121.12282081066598,240.8683984893583,77.437572038348392,123.62288797397325,139.34449189729639,741.84850056530672,1624.1212189026783,681.54546069664116,1162.7272874025186,169.01181196262704,442.47192766721224,477.98195306609898,185.43875831497974,808.61505103306513,543.76484694590908,287.76948114206141,491.70034478114945]
[null,null,2027,73.385522470579318,146.71677246021954,271.94156243773068,461.20430634823356,10.451829977304456,21.815448661669098,3.7198022136421613,19.709811448085709,122.15209465878502,165.51041672345329,156.64027160424752,132.44345563514793,93.557169731728806,28.502271908133785,71.993518550533253,112.81820148764464,117.10229321629652,117.10229321629652,121.38638494494838,240.54118050446721,77.572443051246026,123.84205336993188,140.07994920777904,758.0739095448464,1660.295896758334,695.11096546188423,1186.6664140616676,170.98533593305541,447.00087537388902,470.5115707889459,186.6954522701248,805.45781248253627,541.9853124901565,287.32671814805565,490.09809132662366]
[null,null,2028,72.492232072678448,146.23700090541101,263.20724864525022,446.9469175617503,9.9777559900703263,20.80398599424727,3.5317128836858216,18.704665899854209,118.66986428739783,165.51041672345329,156.64027160424752,127.22278338343557,89.991056846081534,27.499653767029219,69.325970219166635,112.97591508914485,117.26657821785922,117.26657821785922,121.5572413465736,239.99007236458243,77.641205086379372,123.95379167702355,140.75558275537105,759.2482009742896,1662.9139853283655,696.09274916047752,1188.398974043102,172.79397004975033,447.75758882055919,457.533051308599,187.84711343441117,802.53302230279019,540.33679438884519,286.96798025115629,488.63685945365819]
[null,null,2029,71.489902762318678,145.62315307787696,254.37549222233474,432.29691482384601,9.5919597689737213,19.992396169038557,3.3724130996843535,17.869347729026693,115.8437573325492,165.51041672345329,156.64027160424752,121.87523143012478,86.29102687188221,26.777266591984127,67.402108291382859,113.02363425285259,117.31628568005482,117.31628568005482,121.60893710725701,239.3040531004159,77.656749785220143,123.97905181263984,141.2563395126902,759.65308839244062,1663.8166813645805,696.43126065685328,1188.9963477831716,174.32593939087596,447.76989698845478,444.41538663573965,188.69138573833408,798.8784643593757,538.27695263892053,286.34978042922381,486.73480763897135]
[null,"Alberta",2030,70.518667496485733,145.06917889833028,245.76212895216713,418.02790063676974,9.3325043731286303,19.435589036190798,3.2475013021510279,17.222257591808834,113.85007539926666,165.51041672345329,156.64027160424752,116.55729622899524,82.636949799659732,26.405825670499087,66.360176618693444,113.1024558589076,117.39839151969541,117.39839151969541,121.69432718048328,238.67511291322808,77.693244515849742,124.03835574991287,141.82903201809552,760.37911583528876,1665.4353616713604,697.03826626066518,1190.0675346603375,175.82506150029496,447.78443455556612,431.86207348855783,189.67411583484099,795.03000503688622,536.1078210207902,285.66211056779275,484.71543185918239]
[null,"Alberta",2031,70.288007176606513,145.16105218188397,243.56366343354119,414.23071888778867,9.1571663952929381,19.053416135264701,3.1887398488942456,16.890296251521043,112.37822865374211,165.51041672345329,156.64027160424752,115.08957763011645,82.310464731424744,26.150525209388803,65.65617314813349,113.28448490244416,117.58800510671267,117.58800510671267,121.89152531098115,238.23961693466617,77.797402973807266,124.20761324409391,142.42708728080297,761.21391185584912,1667.2965423770488,697.73620951874682,1191.2991997558743,177.30546375618852,448.13797955008715,430.0075492618634,190.70150722890611,791.79175098102712,534.28262328021515,285.19365134847715,483.06555999323353]
[null,"Alberta",2032,69.876948231534442,145.01481251386593,241.00260853949601,409.68583951909324,9.030944475513909,18.789108705668241,3.1496367393738454,16.672658605343116,111.24076318562926,165.51041672345329,156.64027160424752,113.39832091037522,81.76729282624801,25.822843932589638,64.788156499849137,113.11660940183484,117.41313479357798,117.41313479357798,121.7096601853211,237.09126694221379,77.666007161318248,123.99409504879924,142.72389081006978,760.77598619602009,1666.320179738721,697.37007401330243,1190.6530787880517,178.18325886466664,447.57673794507866,427.21839095538701,191.19918069601053,788.05345112920918,532.175581545554,284.54580144423545,481.11305321271942]
[null,"Alberta",2033,69.478747409178851,144.91493243532329,238.37480810368444,405.06705710426758,8.9083945843590424,18.533311199239229,3.1115169817865285,16.461714967811407,110.18017146233763,165.51041672345329,156.64027160424752,111.71624670784078,81.239116161827809,25.502583778973921,63.944766610523324,113.00385672683625,117.29568409045447,117.29568409045447,121.58751145407264,236.0451610950885,77.570692549888804,123.83920880522638,143.05144348065593,760.47643233977237,1665.6523181438283,697.11962640257468,1190.2111129321804,179.04970628890078,447.18848459573104,424.49188574164958,191.75098054263134,784.54492191602083,530.19804689812065,283.9809703491087,479.29990958041992]
[null,"Alberta",2034,69.201909224044286,145.02686123845149,236.12343663641167,401.07543742981426,8.8130955412766294,18.324549675215646,3.0801388202948714,16.282629308528755,109.5346653496826,165.51041672345329,156.64027160424752,110.16979281260814,80.855570095934269,25.23261718670485,63.22233636353586,113.08504132358152,117.38025137873075,117.38025137873075,121.67546143387997,235.42670708435796,77.614782701721367,123.91085530195431,143.59793862695989,761.06683250817991,1666.9686162412272,697.61323868927252,1191.0821939676894,180.41204010273654,447.07292444295308,422.38649424808614,192.68789774109723,780.62292286541731,527.98746561505334,283.26658299627474,477.23576877911381]
[null,"Alberta",2035,68.872591808045243,145.08982270340923,233.76427866698,397.10850190130151,8.7101447037958302,18.105827475578256,3.0469628639912067,16.098118825815686,108.68834849358309,165.51041672345329,156.64027160424752,108.55367111940956,80.408675388985856,24.949693324413023,62.479338322178116,113.13124140658844,117.42837646519634,117.42837646519634,121.72551152380419,234.74328588954069,77.637469336272062,123.94772108309918,144.05799310933864,761.26174290174276,1667.4031666560804,697.77619559345908,1191.369765503001,181.71478824683322,446.83995242125991,420.00654614215858,193.4728487444616,776.86854331184134,525.87136077576486,282.61272034043338,475.27335392344037]
[null,"Alberta",2036,68.551273758856993,145.19562649194023,231.40730996903659,392.96705490038516,8.6473288952101068,17.955069665796653,3.0236629316393668,15.959042623961812,108.97872566968729,165.51041672345329,156.64027160424752,106.9388162556274,79.970735987438488,24.740694209492759,61.910492689028032,113.2903435811632,117.59410789704498,117.59410789704498,121.89787221292679,234.27125134095792,77.734656125069719,124.1056496148954,144.54384597422094,761.56741805187789,1668.0846679689446,698.03175908882724,1191.8207604392042,183.00459438688446,446.96524932505406,417.66354824900975,194.3032256250531,773.74520268917945,524.11093242481002,282.18902726702402,473.69471346445584]
[null,"Alberta",2037,68.013042505509262,144.9938784805957,228.5021197961774,387.86428899434856,8.556257538154691,17.760902455985601,2.9935278109264316,15.79274741585197,108.95916582178893,165.51041672345329,156.64027160424752,105.06813622003723,79.273592286838635,24.481301232226105,61.237876558565432,112.95666663920335,117.24652774917016,117.24652774917016,121.53638885913696,232.84173127243076,77.505099187749224,123.73261959174961,144.64610491855393,760.29135636567185,1665.2396741942459,696.9648869066823,1189.9380453354313,183.49214136498654,445.67304783578197,414.20045614462987,194.45902664782568,769.45070121012634,521.69039522752541,281.33798933048007,471.40373638129483]
[null,"Alberta",2038,67.672896618217749,145.12944232667155,226.06358679649423,383.70429092658082,8.4999669155996482,17.626008275173355,2.9719605916042693,15.66622945017544,109.44901994710825,165.51041672345329,156.64027160424752,103.41737659330678,78.812198813707155,24.286085157554176,60.718025609461669,112.976272009307,117.26695000969477,117.26695000969477,121.55762801008254,232.06810246939941,77.505370601141649,123.73306063851226,145.11394665396719,760.51079742880552,1665.7289158744297,697.14835304348219,1190.2618096427691,184.72748161730846,445.45603059041412,411.75218705128151,195.25784854150109,765.74172385223551,519.59988071671455,280.7005901197968,469.46891045772679]
[null,"Alberta",2039,67.349390436805223,145.32308804321545,223.7200172374869,379.58272248456319,8.4380840616577686,17.484797721876063,2.9490967519060871,15.536760180682577,109.75806857391953,165.51041672345329,156.64027160424752,101.77704365282744,78.369993460883919,24.081624506033084,60.187182412697744,113.01421104765183,117.30646984130399,117.30646984130399,121.59872863495616,231.32846709941873,77.51865197008226,123.7546428630408,145.62470635022365,760.91160976442825,1666.6225262468533,697.4834574457991,1190.8531708955309,185.97508467213152,445.25690593292722,409.3849993452298,196.13220377987622,761.90072204015212,517.43495242263111,280.01457715962488,467.45353205770675]
[null,"Alberta",2040,66.722635991964111,145.05407101392726,220.6155545474632,374.04137409560849,8.3472211398354563,17.299416362697983,2.9180202929036327,15.374522115781042,109.6232331643922,165.51041672345329,156.64027160424752,99.745375574625015,77.566611797374662,23.829046160073688,59.55904189656286,112.63692137633944,116.91345976702026,116.91345976702026,121.18999815770107,229.78231817527245,77.254894238356925,123.32603654898712,145.62682180945478,759.26766485553219,1662.9573338255418,696.10901076941036,1188.427677270638,185.88342739492566,443.87729227858154,405.43447442142337,196.13592431307089,758.11993304082353,515.30396225937307,279.35051399149268,465.47488495427905]
[null,"Arizona",2018,78.393691008696464,119.19844441019922,284.89881474680465,469.44414651330908,26.822227928329582,55.973572647625971,7.7610464409930033,43.601704978981644,254.40016617614884,161.93734712599675,154.34241901529549,177.85169990448384,115.18353118560846,63.510750515169114,167.06647492442295,117.39486773198153,121.86965388748075,121.86965388748075,126.34444004298001,256.7951353860733,79.225068532322354,126.52756977668089,138.50480314829395,703.45193635707142,1538.5157925337985,649.44342220017427,1106.0766274120724,180.40072969547373,442.25866483861347,714.22725631645903,188.46830480602043,806.93674544310625,542.81889288611455,288.69396099121775,497.79259856358107]
[null,"Arizona",2019,72.142847186367689,114.45458073950886,263.05888797045992,430.37265083817488,23.201277017720088,48.513859327108513,6.6864507896385073,37.562811614688073,226.25846750193531,161.93734712599675,154.34241901529549,162.2571732100489,104.00783333963685,56.385115499544995,147.37549432009621,111.9443989582862,116.19208224821476,116.19208224821476,120.43976553814336,244.933637385249,75.527045365633114,120.51828213081092,132.65265701028997,681.97076925928445,1490.623351283612,631.48375713105929,1074.383101242714,157.23278262805465,428.27342361155252,654.26661956826774,178.30795130944531,806.525741831402,542.58723630497241,287.90975356527719,496.52053413821989]
[null,"Arizona",2020,67.141547599429714,110.1908716930875,241.66498603808253,391.7230372455661,20.195046892334478,42.273269766694142,5.8654972591573955,32.827768121038524,202.39484864554774,161.93734712599675,154.34241901529549,143.94161638417958,96.449233057908913,50.226142082019273,130.4590266568211,110.89462542716205,115.09856815329381,115.09856815329381,119.30251087942553,242.24923584828008,75.204960067312669,119.99489352104018,131.6535789614129,677.63166987707427,1480.9492905475859,627.85598475047345,1067.9811504015211,153.12891189951398,424.38314872543356,615.59685064232144,176.48023180341991,806.11473821969844,542.35557972383015,287.12554613933634,495.24846971285911]
[null,"Arizona",2021,63.754480217690073,116.30104885075576,248.17796778752452,405.19900298114885,17.944752387468203,37.501390040686161,5.2398392941841072,29.165088869377545,185.11899941254438,161.93734712599675,154.34241901529549,132.69000092516123,92.561911157178358,45.288605292297042,116.85830356552482,111.1004824470006,115.31300254895898,115.31300254895898,119.52552265091734,242.00001336576784,75.334687532116618,120.2057006513466,132.24999219823843,678.42957256169223,1482.7282179720701,628.52308293698047,1069.1583829213305,154.7789411724053,421.63846002699677,600.91320928732841,177.51257966241337,805.70373460799397,542.1239231426872,286.34133871339577,493.97640528749793]
[null,"Arizona",2022,61.261088158159723,122.61301942101872,254.54973249174526,418.64914718729807,16.014529757190843,33.440685277385036,4.6550497277783185,25.857471664503027,170.19677938094907,161.93734712599675,154.34241901529549,122.5417904198188,87.095247584610405,41.000822357251273,105.19433628957671,111.45248482279879,115.67967169041538,115.67967169041538,119.90685855803203,242.02149848289633,75.554930216211403,120.56359501300061,133.10392436125545,680.06480888066051,1486.3739875534727,629.8902469379824,1071.5710257079959,157.23252761596731,422.06272881256712,569.16769798280905,179.00692863523366,805.29273099628995,541.89226656154517,285.53187753440164,491.76087882485132]
[null,"Arizona",2023,59.433138848539272,126.72955965781696,253.36694915090607,417.99503031759042,13.834991415793766,29.090647490906797,4.0336381170120408,22.494918829033402,150.94529849627949,161.93734712599675,154.34241901529549,116.20806533524342,82.691707519996129,36.436507501063474,93.26331427074247,111.65790464929222,115.89365067634606,115.89365067634606,120.12939670339989,241.68291375537115,75.66788768418796,120.74715089846249,133.68459316276889,694.85114483560164,1519.3402411574464,642.2525925000183,1093.3869301286149,159.10147008102683,426.07443219969946,544.75917827198862,180.01145900939972,802.44312524549127,540.28612513836799,285.17607517387751,490.32431539413807]
[null,"Arizona",2024,73.308717338298678,145.84214988799414,284.4822643435665,478.71239537874862,12.513663708286709,26.323988946621036,4.5227264460809913,24.109848121730884,136.93076735638874,161.93734712599675,154.34241901529549,142.58487339199945,100.39205238928579,33.407223811964045,85.19969955792844,111.36471727455393,115.58824716099363,115.58824716099363,119.8117770474334,240.26704252321619,75.443080815612703,120.38183973702772,134.00124289112742,708.7494605155191,1550.3266461217368,653.87249484230313,1113.8926406533401,160.10448209183798,429.06367915201486,488.02547323200309,180.54262810463825,798.37798828399264,537.99486612370458,284.39020659118654,488.15010344873434]
[null,"Arizona",2025,73.139939856978131,146.72585946273153,279.35086791439028,471.02475231360779,11.649451661197853,24.434292293042912,4.1984226936953259,22.314423425207558,130.61122027209052,161.93734712599675,154.34241901529549,138.97865718030238,97.905341293059237,31.294678458412633,79.498155213671055,111.12286675552632,115.33631953700655,115.33631953700655,119.54977231848683,238.84294603347826,75.228013455890689,120.03235527747945,134.50021509359516,723.34769957724006,1582.8735357952967,666.07757897706199,1135.4310249575467,161.50923329431163,432.65053596795343,479.97022122861313,181.40092395848336,794.81885087867795,535.98880685889117,283.78354607881192,486.28298474494829]
[null,"Arizona",2026,73.161692481998855,147.91500104269858,274.58339116213187,464.09382867394811,10.957420534219473,22.923375097161028,3.9343565644432825,20.862121829622797,125.59754414524494,161.93734712599675,154.34241901529549,135.56781517618552,95.628957403035727,29.636981955772224,75.044881586915693,111.03312743972943,115.24284108305152,115.24284108305152,119.45255472637359,237.74480707496321,75.117609409468429,119.85294870204328,135.29883754519204,739.20937413176716,1618.2372650088109,679.33897797087775,1158.8334943405757,163.65759656045475,436.45647734394231,472.84116301081474,182.79690555550698,790.26667126029406,533.42303289216591,282.82255357955029,483.81192130915417]
[null,"Arizona",2027,73.12292741410387,149.06283526248819,269.40410531693919,456.33636947198374,10.383218900123223,21.68383957525333,3.7119934347734378,19.655857320324973,121.38963949651847,161.93734712599675,154.34241901529549,131.99795888856789,93.21454291679963,28.327933085936426,71.551292126278426,111.27148379767995,115.49112895591665,115.49112895591665,119.71077411415334,237.41993094859669,75.247073233970042,120.06332741685844,136.00790106244577,754.82804075876425,1653.0592058633713,692.39720635468393,1181.8774273790441,165.56597193675111,440.82154096676038,465.32653352133769,184.03241294606289,787.19235421549729,531.69023601237132,282.38863072375915,482.23963997562657]
[null,null,2028,72.236542188759572,148.86679292581456,260.77462252293151,442.25195999592063,9.9132015397892008,20.680068133484824,3.5253691887578942,18.658159676110905,117.94006425331423,161.93734712599675,154.34241901529549,126.80354772896088,89.666227516284422,27.33149306367855,68.900256252015993,111.42564320211191,115.65171166886661,115.65171166886661,119.87778013562125,236.87473863020409,75.312730883147992,120.17002109677257,136.65926394820247,755.98581657329498,1655.640472754812,693.36518192122264,1183.5856200658827,167.31408092462323,441.56271139139534,452.49138776106247,185.16458157173372,784.34438053275403,530.08501448209768,282.03705533283772,480.80574224157601]
[null,null,2029,71.240992239150941,148.52083581940104,252.0482371487258,427.77865974247879,9.5310290939751035,19.875202759847841,3.367632324382833,17.830449973735487,115.14425810870711,161.93734712599675,154.34241901529549,121.48148413899486,85.983577221481681,26.613582511480075,66.988349681310481,111.47171087622665,115.69969882940279,115.69969882940279,119.9276867825789,236.19717917924478,75.327138351718503,120.19343323319971,137.14195664724721,756.37987320836555,1656.5190214915349,693.69463817771441,1184.1670139681376,168.7930975706781,441.57315067388123,439.51657692250637,185.99432377378716,780.78580565891093,528.0792722804772,281.43119839399247,478.93927064484626]
[null,null,2030,70.277461876944329,148.22436278357884,243.53849390254109,413.68330324121644,9.2746285839606806,19.32396678495823,3.2445829435313609,17.19203727728895,113.20067584985111,161.93734712599675,154.34241901529549,116.18994910109848,82.347726410173678,26.244262938033021,65.952478026967867,111.54840476002718,115.77958829169494,115.77958829169494,120.01077182336275,235.57583779303056,75.361780236964719,120.2497262967248,137.69412707535713,757.09403053801793,1658.1112373041165,694.2917195935886,1185.2206875697052,170.24402133256189,441.58681358981289,427.10004759365518,186.96057945441336,777.0384220190665,525.96711059256484,280.75725844383118,476.95766977204306]
[null,"Arizona",2031,70.047927624911736,148.5786943999646,241.36200044984525,409.92533622778154,9.1003433124574151,18.943971910165434,3.1858157770218822,16.860518557915924,111.73633216659971,161.93734712599675,154.34241901529549,114.72721880241465,82.022818279695954,25.990534879811808,65.252838377347672,111.72672321679606,115.96533668416255,115.96533668416255,120.20395015152907,235.14498519180356,75.461771832377593,120.41221263927066,138.27076007588744,757.91611337381323,1659.9440738809408,694.97903380069363,1186.4335955136507,171.67683474255625,441.93311165314913,425.26910170559574,187.97077385672179,773.88521725484475,524.1898497254582,280.29815240963427,475.33866078802987]
[null,"Arizona",2032,69.637610650542257,148.67632124131637,238.82630332237957,405.42711175379804,8.9748748948719594,18.68118654379462,3.1466494402056031,16.642904548950284,110.60428334595373,161.93734712599675,154.34241901529549,113.04030517089201,81.480765324984716,25.664992654418199,64.390473139108266,111.56081938983077,115.79252019774036,115.79252019774036,120.02422100565001,234.01284630321493,75.334470892526042,120.20534861201192,138.55683327607412,757.47497521107437,1658.9605489612966,694.61021243716982,1185.7827347935386,172.52320700828929,441.38128541033831,422.51314081776576,188.45980549910368,770.24509986457588,522.13814719639754,279.66323737748797,473.42267804764816]
[null,"Arizona",2033,69.240208475784527,148.81070956400077,236.22466604006797,400.85586101278,8.8530544503993678,18.42685696287333,3.1084694234007273,16.431982362791508,109.54857083796283,161.93734712599675,154.34241901529549,111.36269606131847,80.953778049529191,25.346813273845108,63.552558538052395,111.44917084709053,115.67621963238595,115.67621963238595,119.90326841768142,232.98134717068896,75.242002819611002,120.05508799352499,138.87256439873937,757.1711765829092,1658.2832236331092,694.35621592384052,1185.3345061656005,173.35853881204292,440.99924309055206,419.81926262808457,189.00208914337355,766.82871843198882,520.21255038893935,279.10968361361176,471.64345149643293]
[null,"Arizona",2034,68.964469158040217,149.15395951169899,233.99573841578587,396.90555379793716,8.758311812902031,18.219265314037457,3.0770684582221297,16.253063603644069,108.90568028338591,161.93734712599675,154.34241901529549,109.82122980184951,80.57178279417549,25.078491528563212,62.834579161596224,111.52825164795749,115.75859546662241,115.75859546662241,119.98893928528727,232.37050327664952,75.284022151450188,120.12336940776366,139.39946727569335,757.75065035140108,1659.5751612536112,694.84069302898547,1186.1894662896111,174.67659310853736,440.88518055561622,417.74019908591913,189.92326889949564,763.00972650661515,518.06002766736492,278.40955960939431,469.61792298688312]
[null,"Arizona",2035,68.636158337450269,149.43533229762133,231.6602634059339,392.97946509813227,8.6559663935888054,18.001776894734046,3.0438575803045471,16.068651769749032,108.06295075375517,161.93734712599675,154.34241901529549,108.20995867242708,80.126330770408728,24.797334313594764,62.096253093464853,111.57299396597728,115.805202047893,115.805202047893,120.03741012980871,231.69591671818836,75.305441997520276,120.15817665762751,139.84299750534461,757.93758869021667,1659.9919379282801,694.99698477789366,1186.4652757833278,175.93671599175963,440.65574517922204,415.3894539426567,190.69493665285407,759.35395173081815,515.99950006646122,277.76875187532687,467.69221751407139]
[null,"Arizona",2036,68.315890724529623,149.75008436935519,229.3269448031491,388.88101522781267,8.5935028181819231,17.851823370457463,3.0205803012308912,15.929905638690018,108.35108329696772,161.93734712599675,154.34241901529549,106.60004390207408,79.689888669779577,24.589458313895801,61.530585213873785,111.72890371530914,115.96760803678036,115.96760803678036,120.20631235825158,231.22947828315398,75.398812115124827,120.30990309873495,140.31141050433172,758.2344448684014,1660.6537772924096,695.24517503973937,1186.9032591280527,177.18430530230467,440.77784456555031,413.07534072909499,191.51129586713296,756.31264232093827,514.28530748998367,277.35351819301468,466.14310746596863]
[null,"Arizona",2037,67.778255886551534,149.73193211038924,226.45068458370989,383.83065176405114,8.5029632743202246,17.658735023142537,2.9904259628018242,15.763741819866617,108.33085880340535,161.93734712599675,154.34241901529549,104.73360597933848,78.993703312666142,24.331639980248177,60.862097806822476,111.39997645738703,115.62497547644485,115.62497547644485,119.84997449550265,229.82099677463711,75.176864119111713,119.94923760521368,140.40984460973965,756.96150140636689,1657.8157356444472,694.18090990251756,1185.0251446890352,177.65079106999264,439.50852405524972,409.65272247331768,191.66397778511143,752.13093134640644,511.92834312252023,276.51947194973985,463.89498592613421]
[null,"Arizona",2038,67.439173454307465,150.05419083388045,224.03674974041303,379.71376435415254,8.4469849960545691,17.524543465384841,2.96888927391511,15.637551216327989,108.81744518963536,161.93734712599675,154.34241901529549,103.0878575406289,78.533827756855047,24.137440681279568,60.345065640446329,111.41852998029003,115.64430206280208,115.64430206280208,119.87007414531413,229.05760520835062,75.176633390946321,119.94886267194482,140.86088590076204,757.17277328927253,1658.286764092155,694.35754607435501,1185.3368561140803,178.84539916781864,439.29475428862247,407.23455845687653,192.44929155201322,748.51936632601269,509.892733747389,275.89479895420266,461.99635330052911]
[null,"Arizona",2039,67.116793463977359,150.42546711784792,221.71664351704075,375.63490473739665,8.3854503867006294,17.384073302929885,2.946046871277701,15.508349334152074,109.12414475784885,161.93734712599675,154.34241901529549,101.45265320967709,78.09321736409025,23.934085574213238,59.817171265882628,111.45509151267628,115.68238699237111,115.68238699237111,119.90968247206597,228.32761175787371,75.188939017336466,119.96885931482889,141.35332188549728,757.56402942509453,1659.1590688609829,694.68466087249044,1185.9141180623458,180.05200437588343,439.0986143874523,404.89670176708353,193.30891770311226,744.77924433301064,507.78466498769706,275.22248282386329,460.01867503159099]
[null,"Arizona",2040,66.492217494667386,150.3004859952693,218.64496491427496,370.15397099087215,8.2951550057076808,17.199766144570926,2.9149916306900661,15.346355162686171,108.99000222350159,161.93734712599675,154.34241901529549,99.427478549212537,77.292683964419552,23.683086316044715,59.192962454471527,111.08350948845029,115.2953223838024,115.2953223838024,119.50713527915448,226.80485874832266,74.934147636238919,119.55482332054532,141.3553622591543,755.92873991694591,1655.5131737466061,693.31745068364592,1183.5013947068826,179.96274450178487,437.74512579291189,400.99552649680385,193.31257811808661,741.09775372740796,505.7096430099939,274.57167823937328,458.07704095517806]
[null,"British Columbia",2018,77.449018126482699,133.32030723288332,281.82804599473934,463.73764139970461,27.021638461895989,56.356385710985975,7.7279518121925577,43.51706586716098,256.24566793959718,165.51041672345329,156.64027160424752,175.51774278319303,113.75023439880137,63.936767862640245,168.17912474925359,119.0391803241387,123.58247950431115,123.58247950431115,128.12577868448358,260.2207866197341,81.692786882759108,130.53761209614066,142.669077864656,703.75156133605151,1539.183808880377,649.69392833014138,1106.5186970531906,186.2377518695412,448.02170190908754,722.03255648704169,191.20521908129214,825.73475602224869,553.4141352125398,293.76050440788805,505.9475332135512]
[null,"British Columbia",2019,71.274688162061935,128.50372892175304,260.28720653196967,425.20910337342957,23.370340291650606,48.838603157430853,6.654114850099047,37.472705220202315,227.86100120553255,165.51041672345329,156.64027160424752,160.12364131025589,102.71439076764071,56.755407533291852,148.33924665265067,113.49418681046602,117.80644459423543,117.80644459423543,122.11870237800484,248.15466432826713,77.857447434449455,124.30518549263751,136.59881129253102,682.20660917082864,1491.1491582981755,631.68093476169156,1074.73106176754,162.32605821058388,433.80392598278235,661.34418376165331,180.86976061605051,825.31266668391117,553.17623031274979,292.96032063513405,504.65121964901834]
[null,"British Columbia",2020,66.339700461866911,124.31059107437392,238.87078402183755,386.50355690890768,20.3403185414519,42.552194438487504,5.8363974233174671,32.744527074376386,203.80596703219751,165.51041672345329,156.64027160424752,142.06967774638025,95.261334646958346,50.550589063929138,131.30023080748654,112.42716720683528,116.69496584045345,116.69496584045345,120.96276447407159,245.42678506656964,77.523218610013771,123.76206365292953,135.5632839591544,677.88182080841898,1481.5070040965913,628.0651273317136,1068.3502255452709,158.11542836065334,429.8585996566469,622.22293591376058,179.01298594111583,824.89057734557298,552.9383254129591,292.16013686237994,503.35490608448526]
[null,"British Columbia",2021,62.989890725528376,127.99455355568776,246.50688889892893,402.06432786010112,18.07278919030362,37.746563387744807,5.2135188986865497,29.088147364672544,186.39669818351246,165.51041672345329,156.64027160424752,130.96404463538551,91.419087486415691,45.578081334935035,117.60498374163328,112.6373564406762,116.91391295903769,116.91391295903769,121.19046947739922,245.17626809219198,77.65829496484595,123.98156272953176,136.18194583967761,678.68561909758319,1483.2990758182018,628.73715462983898,1069.5361564975551,159.82403068496424,427.06286574546664,607.39112546459546,180.06317796164041,824.46848800723535,552.70042051316875,291.35995308962589,502.05859251995184]
[null,"British Columbia",2022,60.467496421255838,131.8751770561459,253.92311664860335,417.46473693832326,16.127321170352438,33.656505650683954,4.6294153688425386,25.778923769359292,171.35380464958749,165.51041672345329,156.64027160424752,120.81959241918997,85.932759757314656,41.260466387341317,105.86112507373969,112.99630358702183,117.28781623648108,117.28781623648108,121.57932888594033,245.20136267581179,77.887318431027992,124.35372586207757,137.06760157303685,680.32542073880768,1486.9550238214174,630.10813553922219,1071.9555350051066,162.35910728250687,427.49051073572213,575.19566911043125,181.58294946152466,824.04639866889772,552.46251561337863,290.53400107912472,499.80083186817069]
[null,"British Columbia",2023,58.669409481336302,133.4812134350291,253.7235659622539,418.65872491226628,13.930427074392515,29.274308231374054,4.0095490548602406,22.419110688286551,151.94579104899407,165.51041672345329,156.64027160424752,114.58197967702594,81.596283906845059,36.66278357048504,93.844524515618446,113.20600734444233,117.50625765046078,117.50625765046078,121.80650795647922,244.86000220171951,78.005008715361484,124.54497257411956,137.66993997411132,695.70221335009535,1521.2377053621021,642.96414157987692,1094.6426049787201,164.29255993864808,431.65476360365602,550.56978317229027,182.60487177960746,821.11993240041193,550.81305280750485,290.1709500982476,498.33688348283823]
[null,"British Columbia",2024,73.484099676833324,147.6283693878573,286.96576891380516,483.40839954296763,12.598920502528509,26.488145069608432,4.5351207017093955,24.189170395131775,137.81964728970587,165.51041672345329,156.64027160424752,142.89235500321442,100.63812431736093,33.613107671128063,85.727092949326035,112.90910049378365,117.19697968102464,117.19697968102464,121.48485886826565,243.42409294224598,77.772819081483064,124.16766441906702,137.99854486237848,710.19174963508522,1553.5422414861464,655.07834311030285,1116.0206081918241,165.33538596016635,434.78090193910259,493.05717405991504,183.14566919886659,816.94514920759093,548.45999318973281,289.3690713266555,496.12122491963544]
[null,null,2025,73.34449687514261,148.73530054287394,281.85850661463553,475.78785090488748,11.728122298810478,24.585462297040138,4.2091775079481737,22.384357838179945,131.45074873792635,165.51041672345329,156.64027160424752,139.33546508989593,98.18580373882844,31.487359115266798,79.989784452357128,112.66457652829686,116.94226721697592,116.94226721697592,121.21995790565495,241.98035720229996,77.550885976518899,123.80702312350033,138.51618038332978,725.38371719030374,1587.412853670219,667.77982319063688,1138.4349853455381,166.79134758832154,438.5149230567921,485.05597127094569,184.01895972221547,813.2900135599175,546.39982582468065,288.75005156030932,494.21851366220505]
[null,"British Columbia",2026,73.394974828309003,150.1509903602782,277.11102994861858,468.91869168783813,11.030692918702773,23.063973682949594,3.9436143015091387,20.923769651244712,126.39634016683885,165.51041672345329,156.64027160424752,135.96997224724151,95.941163607128203,29.819425153802456,75.508849371090122,112.57491151753781,116.84886616410188,116.84886616410188,121.12282081066598,240.8683984893583,77.437572038348392,123.62288797397325,139.34449189729639,741.84850056530672,1624.1212189026783,681.54546069664116,1162.7272874025186,169.01181196262704,442.47192766721224,477.98195306609898,185.43875831497974,808.61505103306513,543.76484694590908,287.76948114206141,491.70034478114945]
[null,"British Columbia",2027,73.385522470579318,151.52355877948548,271.94156243773068,461.20430634823356,10.451829977304456,21.815448661669098,3.7198022136421613,19.709811448085709,122.15209465878502,165.51041672345329,156.64027160424752,132.44345563514793,93.557169731728806,28.502271908133785,71.993518550533253,112.81820148764464,117.10229321629652,117.10229321629652,121.38638494494838,240.54118050446721,77.572443051246026,123.84205336993188,140.07994920777904,758.0739095448464,1660.295896758334,695.11096546188423,1186.6664140616676,170.98533593305541,447.00087537388902,470.5115707889459,186.6954522701248,805.45781248253627,541.9853124901565,287.32671814805565,490.09809132662366]
[null,"British Columbia",2028,72.492232072678448,151.48857222038555,263.20724864525022,446.9469175617503,9.9777559900703263,20.80398599424727,3.5317128836858216,18.704665899854209,118.66986428739783,165.51041672345329,156.64027160424752,127.22278338343557,89.991056846081534,27.499653767029219,69.325970219166635,112.97591508914485,117.26657821785922,117.26657821785922,121.5572413465736,239.99007236458243,77.641205086379372,123.95379167702355,140.75558275537105,759.2482009742896,1662.9139853283655,696.09274916047752,1188.398974043102,172.79397004975033,447.75758882055919,457.533051308599,187.84711343441117,802.53302230279019,540.33679438884519,286.96798025115629,488.63685945365819]
[null,"British Columbia",2029,71.489902762318678,151.29339555755649,254.37549222233474,432.29691482384601,9.5919597689737213,19.992396169038557,3.3724130996843535,17.869347729026693,115.8437573325492,165.51041672345329,156.64027160424752,121.87523143012478,86.29102687188221,26.777266591984127,67.402108291382859,113.02363425285259,117.31628568005482,117.31628568005482,121.60893710725701,239.3040531004159,77.656749785220143,123.97905181263984,141.2563395126902,759.65308839244062,1663.8166813645805,696.43126065685328,1188.9963477831716,174.32593939087596,447.76989698845478,444.41538663573965,188.69138573833408,798.8784643593757,538.27695263892053,286.34978042922381,486.73480763897135]
[null,"British Columbia",2030,70.518667496485733,151.14099982908013,245.76212895216713,418.02790063676974,9.3325043731286303,19.435589036190798,3.2475013021510279,17.222257591808834,113.85007539926666,165.51041672345329,156.64027160424752,116.55729622899524,82.636949799659732,26.405825670499087,66.360176618693444,113.1024558589076,117.39839151969541,117.39839151969541,121.69432718048328,238.67511291322808,77.693244515849742,124.03835574991287,141.82903201809552,760.37911583528876,1665.4353616713604,697.03826626066518,1190.0675346603375,175.82506150029496,447.78443455556612,431.86207348855783,189.67411583484099,795.03000503688622,536.1078210207902,285.66211056779275,484.71543185918239]
[null,"British Columbia",2031,70.288007176606513,151.65273058062525,243.56366343354119,414.23071888778867,9.1571663952929381,19.053416135264701,3.1887398488942456,16.890296251521043,112.37822865374211,165.51041672345329,156.64027160424752,115.08957763011645,82.310464731424744,26.150525209388803,65.65617314813349,113.28448490244416,117.58800510671267,117.58800510671267,121.89152531098115,238.23961693466617,77.797402973807266,124.20761324409391,142.42708728080297,761.21391185584912,1667.2965423770488,697.73620951874682,1191.2991997558743,177.30546375618852,448.13797955008715,430.0075492618634,190.70150722890611,791.79175098102712,534.28262328021515,285.19365134847715,483.06555999323353]
[null,"British Columbia",2032,69.876948231534442,151.89542876327508,241.00260853949601,409.68583951909324,9.030944475513909,18.789108705668241,3.1496367393738454,16.672658605343116,111.24076318562926,165.51041672345329,156.64027160424752,113.39832091037522,81.76729282624801,25.822843932589638,64.788156499849137,113.11660940183484,117.41313479357798,117.41313479357798,121.7096601853211,237.09126694221379,77.666007161318248,123.99409504879924,142.72389081006978,760.77598619602009,1666.320179738721,697.37007401330243,1190.6530787880517,178.18325886466664,447.57673794507866,427.21839095538701,191.19918069601053,788.05345112920918,532.175581545554,284.54580144423545,481.11305321271942]
[null,"British Columbia",2033,69.478747409178851,152.16956693544563,238.37480810368444,405.06705710426758,8.9083945843590424,18.533311199239229,3.1115169817865285,16.461714967811407,110.18017146233763,165.51041672345329,156.64027160424752,111.71624670784078,81.239116161827809,25.502583778973921,63.944766610523324,113.00385672683625,117.29568409045447,117.29568409045447,121.58751145407264,236.0451610950885,77.570692549888804,123.83920880522638,143.05144348065593,760.47643233977237,1665.6523181438283,697.11962640257468,1190.2111129321804,179.04970628890078,447.18848459573104,424.49188574164958,191.75098054263134,784.54492191602083,530.19804689812065,283.9809703491087,479.29990958041992]
[null,"British Columbia",2034,69.201909224044286,152.65215789069953,236.12343663641167,401.07543742981426,8.8130955412766294,18.324549675215646,3.0801388202948714,16.282629308528755,109.5346653496826,165.51041672345329,156.64027160424752,110.16979281260814,80.855570095934269,25.23261718670485,63.22233636353586,113.08504132358152,117.38025137873075,117.38025137873075,121.67546143387997,235.42670708435796,77.614782701721367,123.91085530195431,143.59793862695989,761.06683250817991,1666.9686162412272,697.61323868927252,1191.0821939676894,180.41204010273654,447.07292444295308,422.38649424808614,192.68789774109723,780.62292286541731,527.98746561505334,283.26658299627474,477.23576877911381]
[null,"British Columbia",2035,68.872591808045243,153.06502890762013,233.76427866698,397.10850190130151,8.7101447037958302,18.105827475578256,3.0469628639912067,16.098118825815686,108.68834849358309,165.51041672345329,156.64027160424752,108.55367111940956,80.408675388985856,24.949693324413023,62.479338322178116,113.13124140658844,117.42837646519634,117.42837646519634,121.72551152380419,234.74328588954069,77.637469336272062,123.94772108309918,144.05799310933864,761.26174290174276,1667.4031666560804,697.77619559345908,1191.369765503001,181.71478824683322,446.83995242125991,420.00654614215858,193.4728487444616,776.86854331184134,525.87136077576486,282.61272034043338,475.27335392344037]
[null,"British Columbia",2036,68.551273758856993,153.50601952666369,231.40730996903659,392.96705490038516,8.6473288952101068,17.955069665796653,3.0236629316393668,15.959042623961812,108.97872566968729,165.51041672345329,156.64027160424752,106.9388162556274,79.970735987438488,24.740694209492759,61.910492689028032,113.2903435811632,117.59410789704498,117.59410789704498,121.89787221292679,234.27125134095792,77.734656125069719,124.1056496148954,144.54384597422094,761.56741805187789,1668.0846679689446,698.03175908882724,1191.8207604392042,183.00459438688446,446.96524932505406,417.66354824900975,194.3032256250531,773.74520268917945,524.11093242481002,282.18902726702402,473.69471346445584]
[null,"British Columbia",2037,68.013042505509262,153.59737439367314,228.5021197961774,387.86428899434856,8.556257538154691,17.760902455985601,2.9935278109264316,15.79274741585197,108.95916582178893,165.51041672345329,156.64027160424752,105.06813622003723,79.273592286838635,24.481301232226105,61.237876558565432,112.95666663920335,117.24652774917016,117.24652774917016,121.53638885913696,232.84173127243076,77.505099187749224,123.73261959174961,144.64610491855393,760.29135636567185,1665.2396741942459,696.9648869066823,1189.9380453354313,183.49214136498654,445.67304783578197,414.20045614462987,194.45902664782568,769.45070121012634,521.69039522752541,281.33798933048007,471.40373638129483]
[null,"British Columbia",2038,67.672896618217749,154.03305479895397,226.06358679649423,383.70429092658082,8.4999669155996482,17.626008275173355,2.9719605916042693,15.66622945017544,109.44901994710825,165.51041672345329,156.64027160424752,103.41737659330678,78.812198813707155,24.286085157554176,60.718025609461669,112.976272009307,117.26695000969477,117.26695000969477,121.55762801008254,232.06810246939941,77.505370601141649,123.73306063851226,145.11394665396719,760.51079742880552,1665.7289158744297,697.14835304348219,1190.2618096427691,184.72748161730846,445.45603059041412,411.75218705128151,195.25784854150109,765.74172385223551,519.59988071671455,280.7005901197968,469.46891045772679]
[null,"British Columbia",2039,67.349390436805223,154.5128223171051,223.7200172374869,379.58272248456319,8.4380840616577686,17.484797721876063,2.9490967519060871,15.536760180682577,109.75806857391953,165.51041672345329,156.64027160424752,101.77704365282744,78.369993460883919,24.081624506033084,60.187182412697744,113.01421104765183,117.30646984130399,117.30646984130399,121.59872863495616,231.32846709941873,77.51865197008226,123.7546428630408,145.62470635022365,760.91160976442825,1666.6225262468533,697.4834574457991,1190.8531708955309,185.97508467213152,445.25690593292722,409.3849993452298,196.13220377987622,761.90072204015212,517.43495242263111,280.01457715962488,467.45353205770675]
[null,"British Columbia",2040,66.722635991964111,154.47189776099614,220.6155545474632,374.04137409560849,8.3472211398354563,17.299416362697983,2.9180202929036327,15.374522115781042,109.6232331643922,165.51041672345329,156.64027160424752,99.745375574625015,77.566611797374662,23.829046160073688,59.55904189656286,112.63692137633944,116.91345976702026,116.91345976702026,121.18999815770107,229.78231817527245,77.254894238356925,123.32603654898712,145.62682180945478,759.26766485553219,1662.9573338255418,696.10901076941036,1188.427677270638,185.88342739492566,443.87729227858154,405.43447442142337,196.13592431307089,758.11993304082353,515.30396225937307,279.35051399149268,465.47488495427905]
[null,"California",2018,78.916563255880817,107.8881268639266,288.43755652388654,475.9816679021169,28.004299162290447,58.195122206542877,7.9509878067777908,44.725468034446223,265.47949574072589,179.99949822001861,166.76914499977332,178.87541350629158,115.97685459512955,66.074614362427241,173.61165344331545,127.14141276799644,132.022304966663,132.022304966663,136.90319716532952,277.1004375444378,92.794791013223815,148.5783688081458,161.4037098348152,713.98381316091184,1561.9966981948203,658.24876182305752,1121.6154620406896,212.90310898341025,468.6450698943853,751.05360875382212,204.7654595341339,906.51255924559473,598.94344248388063,315.84748197982628,541.64048185730462]
[null,"California",2019,72.616514181998227,102.88233196938251,266.26979671036645,436.31598307085113,24.191267663881163,50.377133864055388,6.8382759457199223,38.475260361309338,235.76251274767085,179.99949822001861,166.76914499977332,163.17826794158606,104.71353476062711,58.591293284139056,152.99611727770647,121.08223965278458,125.71066630498402,125.71066630498402,130.33909295718328,263.92541812258531,88.300771766953105,141.27558753295591,154.28287087477869,691.88034792257042,1512.7168380832597,639.76881468810302,1089.0037910568597,186.19451558468845,453.7157429338364,687.63982571962379,193.48240348615826,906.04283291711761,598.6786876441937,314.97765127330894,540.23803337982918]
[null,"California",2020,67.607591718874119,98.035727317024055,243.39406306000981,394.90772131883045,21.038994920124132,43.862695621587882,5.9932315270857615,33.599293591797014,210.70177567518886,179.99949822001861,166.76914499977332,144.80598124361686,97.139655263073251,52.144839054996176,135.3352874626168,119.92493704597011,124.50514275621887,124.50514275621887,129.08534846646762,260.97254897803566,87.907201595365947,140.63603600412677,153.07570089906613,687.53922837684524,1503.0382733196552,636.13935330438437,1082.598859629536,181.72817092712927,449.65746316396223,646.91709332725804,191.47718270375336,905.57310658864105,598.41393280450677,314.1078205667917,538.8355849023535]
[null,"California",2021,64.198548387379475,106.35036445131723,251.27966546132336,410.95620821011892,18.684823523280933,38.892675825072956,5.3510665643525455,29.835743895465225,192.60488519161765,179.99949822001861,166.76914499977332,133.48625374716744,93.225655062837419,46.992234579585386,121.17086271953522,120.16162975607848,124.75169766258172,124.75169766258172,129.34176556908506,260.72667025873335,88.070727120215224,140.9017649820068,153.80161771404963,688.37520024833702,1504.9020762509051,636.83827981325885,1083.8322597848139,183.69036130943368,446.66546584256901,631.57990967440207,192.62412198446421,905.10338026016404,598.1491779648195,313.23798986027401,537.43313642487794]
[null,"California",2022,61.455430211389583,114.89259812091676,258.96828918927298,426.8939700629802,16.660511789652951,34.655929971843399,4.7443816992841263,26.410100766068965,176.91385792636652,179.99949822001861,166.76914499977332,122.74943186062785,87.379928309856851,42.521912122467981,109.03213482476419,120.56162041743174,125.16835460149139,125.16835460149139,129.77508878555108,260.78394312798571,88.345053919939403,141.34754603155858,154.83955204891231,690.0552877653422,1508.6478418876695,638.24294234246474,1086.3110764526605,186.5482387825908,447.07842003093594,597.18141938856081,194.28027242060017,904.63365393168715,597.88442312513257,312.34014808278982,534.99052294367516]
[null,"California",2023,59.591247697295799,121.36662930639164,258.85237040290497,428.25914201353362,14.373689339324013,30.111513778227071,4.1011645682938109,22.933015612838027,156.67112607977845,179.99949822001861,166.76914499977332,116.30671509588461,82.918484404339779,37.749691204644186,96.580801453559545,120.79740591108529,125.41396449071381,125.41396449071381,130.03052307034244,260.43942387268794,88.488271660108438,141.58027485933331,155.54639480552112,708.42408277093045,1549.6012171490365,653.60045854650832,1113.4125761455707,188.750909989305,452.29167675032147,572.03966510688394,195.39659419734821,901.37690676739987,596.0488019961706,311.9454976262935,533.40671464274783]
[null,null,2024,75.255619091039435,146.2509782689213,295.32629686308735,499.16294643661115,12.990330175622805,27.229006263794684,4.6495417372251051,24.789815357774536,141.95469713468594,179.99949822001861,166.76914499977332,146.08057635878677,103.12367218676724,34.59743859941041,88.200606033172789,120.48550216487379,125.08906475507683,125.08906475507683,129.69262734527987,258.9118823539842,88.225714117619958,141.15361885278955,155.93333974699641,725.89583056996935,1588.5546181112293,668.20798441381123,1139.1905635064732,189.98813643832924,456.42656813708777,510.85129013583537,195.99119403196744,896.73095766791732,593.43017614009887,311.0738243904886,531.00965033393709]
[null,"California",2025,75.262566360745041,147.0886815097042,290.79104852869511,492.70041624436317,12.08594420968374,25.262409182807833,4.3113925286415755,22.92277587511666,135.31860593716036,179.99949822001861,166.76914499977332,142.72476291181863,100.81561553367359,32.407742251832254,82.294898005984905,120.23229205466797,124.82530422361251,124.82530422361251,129.41831639255696,257.38081430145559,87.976723736736517,140.74900948385397,156.54119130821451,744.09485275068596,1629.1294830178076,683.42355929228472,1166.0415785680552,191.67246157759473,461.20419306688439,503.79946603413401,196.94635221415325,892.66330352003411,591.13749834765565,310.40092596509805,528.95115570804751]
[null,"California",2026,75.461076770809385,148.23752552943276,286.55470013861998,486.89091233337592,11.360391099034707,23.687850769328996,4.0350340681197077,21.408039516563857,130.03611588639075,179.99949822001861,166.76914499977332,139.54663995744147,98.706267160564522,30.690469777812169,77.6842016983869,120.14934317590395,124.73889914156658,124.73889914156658,129.3284551072293,256.2138868995288,87.855715771971674,140.55237154111106,157.51211581162187,763.63212101647105,1672.6879782466997,699.75799557910977,1194.8670549781796,194.18219550812194,466.2194313056612,497.62252405944616,198.49416746374379,887.46072486179639,588.2051358311943,309.33500799883024,526.22681322650112]
[null,"California",2027,75.603096610072598,149.36120509803624,281.82813763430408,480.11657506621037,10.756464907268672,22.392795690749008,3.8010636222816121,20.144259486744719,125.57996146820206,179.99949822001861,166.76914499977332,136.19735094477727,96.450599541421113,29.334101599377835,74.066435566676731,120.42256508635495,125.02350529828645,125.02350529828645,129.62444551021792,255.88665476854874,88.019681495166182,140.81881584130218,158.37452653193779,782.94404634829732,1715.7440693196306,715.90403033778932,1223.3600581354649,196.42312967719914,471.86992037280328,490.9753219802821,199.86512966977628,883.94716046259555,586.22476316982636,308.85370750135769,524.49337620994186]
[null,"California",2028,74.661430975369399,148.8534407629848,272.68397601608052,465.18019980820316,10.259582820208458,21.339760401604448,3.6030342997890368,19.091531178017515,121.89658312152505,179.99949822001861,166.76914499977332,130.77405948532584,92.746814778144554,28.301418017998746,71.320688182677799,120.60301275534299,125.21147162014896,125.21147162014896,129.81993048495491,255.31703201188782,88.106837043812988,140.96044360785319,159.16702358501212,784.20897107576559,1718.5642254175816,716.96158937887753,1225.2263393302101,198.48473654474736,472.69558123335901,477.40030293685732,201.12220422510967,880.69227855037332,584.39019336475553,308.4637455339456,522.91250683423868]
[null,"California",2029,73.609737696610267,148.2104223707523,263.44312223787733,449.84206637459852,9.8521520224798511,20.489590504115633,3.4334634848608974,18.208281321254667,118.87072691638387,179.99949822001861,166.76914499977332,125.22564594125254,88.909407570136125,27.556964194707401,69.339621360918414,120.66298942137523,125.27394731393252,125.27394731393252,129.88490520648983,254.59766469562817,88.130989383575923,140.99969115996797,159.75514635759134,784.66590522403442,1719.5829599129083,717.34361531686534,1225.9005032819491,200.24737876584794,472.72380479069398,463.69986500259006,202.04592982487526,876.62526730643344,582.09787793635326,307.79173841984266,520.85472564258066]
[null,"California",2030,72.584713051299985,147.62264240308335,254.42392063114642,434.8899443868055,9.5722390224452312,19.897061525484283,3.2971173516275361,17.509164157027698,116.45896346192208,179.99949822001861,166.76914499977332,119.7042686256484,85.1142913281532,27.175015605189774,68.268946619127576,120.75647678806222,125.37132998756478,125.37132998756478,129.98618318706738,253.93967960108574,88.17935784495522,141.07828990970933,160.42639258129054,785.45556275284741,1721.3435038634002,718.00381980679663,1227.0655705672702,201.93674785631043,472.74499592017764,450.58347876051124,203.11717354864024,872.34247097955915,579.68393818847858,307.04421468618767,518.67001465497628]
[null,"California",2031,72.344995075137305,147.72232070331791,252.1535967514763,430.96624315008938,9.3926958609974687,19.506053544971962,3.2376445862442922,17.172118807975316,114.96307490621966,179.99949822001861,166.76914499977332,118.19494935056184,84.775003114992003,26.912271174883681,67.544828720879678,120.96109101041982,125.58446980252069,125.58446980252069,130.20784859462151,253.48987578880622,88.305900065431047,141.28392101798252,161.12727994819329,786.35963407052577,1723.3591342553618,718.75968171721013,1228.3994450704292,203.60488913779611,473.13068669190352,448.63363397221349,204.23686561414419,868.73874766751226,577.65274868532481,306.53498139805242,516.8850604974823]
[null,"California",2032,71.924717105112649,147.58341664203763,249.51126642353421,426.27313843748203,9.2635008353717758,19.23562639660577,3.1982436432230119,16.951902128191342,113.81158153166338,179.99949822001861,166.76914499977332,116.46163549552334,84.218817973609674,26.574143372584217,66.649869723145997,120.78597031652136,125.40205241304308,125.40205241304308,130.01813450956479,252.26652757863454,88.158172560990565,141.04386382326672,161.47610044191143,785.92670842860741,1722.3939190451179,718.39772651681074,1227.7607011321695,204.62528339079648,472.53766958040137,445.72156814399091,204.78206941292123,864.57854340588415,575.30790628331647,305.83074349782095,514.77269336925679]
[null,"California",2033,71.517159925656742,147.49149945224067,246.79913607359759,421.50291548195048,9.1380821668132253,18.973939345031354,3.1598321566015919,16.738466549647431,112.73944754292162,179.99949822001861,166.76914499977332,114.73714435639101,83.677446757430062,26.243745683653437,65.780391604723064,120.67041135633133,125.28167849617844,125.28167849617844,129.89294563602556,251.15361299011568,88.052279523448462,140.87178763726087,161.86085547727799,785.63915068810593,1721.7528027343042,718.15730840731419,1227.3364344169781,205.63341621635041,472.13021682791515,442.87335509812573,205.38597601981056,860.67404169030988,573.10718713453832,305.21675025368631,512.81109966528345]
[null,"California",2034,71.230848204486364,147.61272435033845,244.47465503755822,417.37786953836559,9.0406315796205838,18.760523945881129,3.1281407121067848,16.55686571473694,112.08996526049722,179.99949822001861,166.76914499977332,113.14804097380218,83.280548863768303,25.966029677547724,65.037395921069049,120.76587645090822,125.38112130302942,125.38112130302942,129.99636615515058,250.50529986414787,88.108992754182339,140.96394663720343,162.50148504845077,786.28668339660658,1723.1964781386275,718.6986872044755,1228.2918093160447,207.17311688962906,472.01223977145906,440.66380190369131,206.40756314879556,856.30940594379967,570.64711971377801,304.44018357362984,510.57795854627545]
[null,"California",2035,70.891912184137851,147.68525922576129,242.03787070147339,413.2799632163219,8.9353253221231963,18.53688520962308,3.0946639511269765,16.369962766000206,111.23714396500793,179.99949822001861,166.76914499977332,111.48887399263063,82.820111637576574,25.674671637581529,64.27250084736805,120.82263900784207,125.44024896650214,125.44024896650214,130.05785892516226,249.78488154618464,88.14023376265682,141.01471327597443,163.04109212853416,786.51875083104733,1723.7138703216669,718.89270979203491,1228.6342026670407,208.64818230872865,471.76955073095752,438.17115789998957,207.26434137334257,852.13130722575283,568.29219134542416,303.72940957987794,508.4548721250469]
[null,"California",2036,70.560841899447894,147.80130347107544,239.60339922986319,408.99920882508525,8.8711947836358025,18.382982894284169,3.0710206196077614,16.22839043162061,111.5383636679242,179.99949822001861,166.76914499977332,109.83064117752006,82.368452643400914,25.460767388707254,63.689870275755176,121.00099593539491,125.62603743270307,125.62603743270307,130.2510789300112,249.2920376690733,88.257567891567703,141.20538123545461,163.61084908633859,786.86727961715678,1724.490914006291,719.18410169735694,1229.1484242307961,210.10869292916894,471.91206514509975,435.71602659277465,208.17039225076138,848.65546647354631,566.33308110327164,303.26883882358561,506.7469814041923]
[null,"California",2037,70.012658784970426,147.60887720642864,236.60538561305935,403.73067070197487,8.7780657063355267,18.184544560338445,3.0405769466628132,16.059830835101955,111.52500870328592,179.99949822001861,166.76914499977332,107.91586438353345,81.657333539561989,25.193968932405323,62.998127744264814,120.64513278196259,125.25534664787767,125.25534664787767,129.86556051379281,247.76108721354197,87.994810984471698,140.7784012614236,163.73230043804719,785.55359661230068,1721.5620430401129,718.08577558796503,1227.2102022172951,210.710511070183,470.53563046402661,432.10711584093474,208.34481481197537,843.87628768561842,563.63936215007561,302.34372767434388,504.26843191576864]
[null,"California",2038,69.662474293920695,147.75574574248853,234.08582548133114,399.43140829188798,8.7206200564238152,18.046940155729658,3.0186649488235089,15.930985524842502,112.02874803273632,179.99949822001861,166.76914499977332,106.22095779012385,81.181843443742352,24.994405326089055,62.466260544368851,120.67327962161554,125.28466627251615,125.28466627251615,129.89605292341682,246.94336416452694,88.000175910688426,140.78711926652576,164.28100611398162,785.81152926191669,1722.1371018652567,718.30142317488662,1227.5907573409472,212.11216924757625,470.31001705125482,429.54240637251939,209.21664429753076,839.74871525370816,561.31291223390826,301.65085008217005,502.17519325428361]
[null,"California",2039,69.328798954787175,147.96145988267239,231.66548277676748,395.17183094883001,8.6574327768766572,17.902878628525968,2.9954664131149915,15.799334623673715,112.3490046162878,179.99949822001861,166.76914499977332,104.53616043739926,80.725367896356971,24.785094950611835,61.922590423921037,120.72158743927275,125.33498691590913,125.33498691590913,129.9483863925455,246.162943286298,88.020868174833311,140.82074419576122,164.87986956219817,786.26015598387733,1723.1373146388439,718.67650349871951,1228.2526643598787,213.52634564393503,470.10299151886278,427.06066361518657,210.17040156997967,835.47421809164166,558.9036501971068,300.90512746426117,499.99480692957229]
[null,"California",2040,68.683495652591731,147.69300215559173,228.44664507909809,389.42120822202475,8.5642055532254098,17.713038886431683,2.9639328770224305,15.634499498937524,112.21209983410772,179.99949822001861,166.76914499977332,102.4492464737578,79.897735573748932,24.524910588331188,61.2758198978187,120.31609434304075,124.91259827400077,124.91259827400077,129.50910220496078,244.50116133537688,87.716700632575979,140.32647193959306,164.88234190596074,784.55048243348051,1719.3255795209557,717.24710333046971,1225.7301940051357,213.42843976362255,468.61795482356479,422.91582052573517,210.17443685580744,831.2667293585821,556.53215654756423,300.18326511916456,497.85415925482312]
[null,"Mexico",2018,75.388707970918688,127.51998868505308,271.71009482310603,444.89419039939156,27.122791541332457,56.379407088222585,7.7567664912871557,43.500577099723252,257.68359722082135,156.10289677393092,153.23457211453146,170.11919613194533,110.62424657656631,64.289336580453849,168.55845233196197,119.54631338430303,124.11074310864896,124.11074310864896,128.67517283299492,261.27731382840972,78.284281290543674,124.99879050879059,136.91722467779249,672.51750423298722,1469.547222552234,623.58020845708768,1060.435661983096,179.59985334781771,424.35754612011726,692.81538122196855,192.30769948618115,789.83945117219321,533.18223611523604,285.30175169591712,492.88218993382355]
[null,"Mexico",2019,69.409942400489982,122.886591944939,251.20137157436153,408.24166036694135,23.412045414708835,48.781142094119694,6.6707986904795797,37.419769973570546,228.6875995179665,156.10289677393092,153.23457211453146,155.26030599358771,99.936165250840588,56.981548710316574,148.49259681346507,113.80915820247938,118.13453979424938,118.13453979424938,122.45992138601936,248.80929027499141,74.523764502173137,118.88795072768848,130.9537651629943,651.88896389375918,1423.5557198196082,606.33339531027445,1030.0001097712063,158.1858557873237,411.46637653108422,634.78026562268576,181.63231578066694,789.43853032587867,532.95626254731337,284.52824093389677,491.62472687406091]
[null,"Mexico",2020,64.617685529180889,118.53154555277513,229.63926353293147,369.20899031206488,20.352092441386894,42.463643285748041,5.8452230339837614,32.675087647129857,204.31248719702066,156.10289677393092,153.23457211453146,137.79210748468847,92.710251396367283,50.697345818477579,131.32779233884136,112.71908047251073,116.99904215886528,116.99904215886528,121.2790038452199,246.03203366824434,74.193143726990826,118.3506919680172,129.94716730383152,647.8903190580852,1414.640705453297,602.99026529693219,1024.100468967199,154.7441665300716,408.0140548432895,597.61200319952343,179.74921453488267,789.03760947956437,532.73028897939048,283.75473017187636,490.36726381429855]
[null,null,2021,61.344975696867742,122.46450914020518,235.98641403645598,382.28519652960819,18.069745061393334,37.647935663829244,5.2182567215954716,29.014996916174852,186.72796691458572,156.10289677393092,153.23457211453146,127.01360709754215,88.96045072718988,45.679425519537148,117.5729414162595,112.94797079210826,117.23746957511271,117.23746957511271,121.52696835811729,245.81821421522562,74.3331436529553,118.57819184770945,130.55520329058558,648.67644939527418,1416.3933865032845,603.64752107122217,1025.2603325012105,156.34949007724398,405.38607352605089,583.49007496186198,180.83467418201664,788.63668863324995,532.50431541146781,282.98121940985601,489.1098007545354]
[null,"Mexico",2022,58.658562468693233,126.57543930931122,242.23203992423299,395.39370785477928,16.103436895102877,33.536055368685311,4.6237537701201763,25.672751840177629,171.4346110013274,156.10289677393092,153.23457211453146,116.64328308046245,83.282954319017009,41.326506379978532,105.78501149847321,113.33201810231517,117.63751885657834,117.63751885657834,121.94301961084145,245.89284705918794,74.566312713036837,118.95709157034192,131.42386070649658,650.24288136466271,1419.8857563962245,604.95716016697543,1027.571460725829,158.65663505344173,405.71624443200221,551.2247272857835,182.39970373756569,788.2357677869353,532.27834184354526,282.182799358377,486.91970516726695]
[null,"Mexico",2023,56.862149295387802,128.59761180488178,241.40702053741117,395.28318894498034,13.882196543461474,29.124543838465247,3.9937923721622308,22.27944194978264,151.72294818364671,156.10289677393092,153.23457211453146,110.4573795432392,79.004115047284017,36.675955408300148,93.679051837524156,113.55979052161145,117.87478179334522,117.87478179334522,122.18977306507908,245.58605251363849,74.689356861427754,119.15703831147718,132.01596554688135,669.12046781127913,1461.9734865616217,620.74005943247266,1055.423636380362,160.44819378278373,410.83136416187767,528.41221435245382,183.45635495644203,785.45606873627275,530.71160237862625,281.83185017591109,485.49963130063429]
[null,"Mexico",2024,71.159603720430795,144.23402778305109,274.84443884832126,460.2807264365839,12.539665972412745,26.328020340953334,4.5001819011621187,23.973932808876594,137.39866998116062,156.10289677393092,153.23457211453146,137.38878760675448,97.376717230569824,33.6086805156854,85.543613242546513,113.27297314035401,117.57601368786875,117.57601368786875,121.87905423538351,244.1679266468762,74.475365835112186,118.80930289371442,132.34086367349943,687.16861830690266,1502.2119822692264,635.82949580265006,1082.0520540122329,161.48291807789772,415.02245350023509,471.28576543439766,184.0216590201704,781.49065795987815,528.47655266829474,281.05670091547648,483.35037600276388]
[null,"Mexico",2025,71.256387779381399,145.71688268543994,271.25831079793221,455.44452535188492,11.661670982177251,24.419374964107977,4.1703270776114438,22.157902029984285,130.92151185736353,156.10289677393092,153.23457211453146,134.4077141072041,95.322855357565032,31.480434219721204,79.816753017054083,113.04274170205876,117.33618927297786,117.33618927297786,121.62963684389702,242.74993112650731,74.273675234523793,118.48155566775827,132.85027987862264,705.90149249447973,1543.9770748058436,651.49140601622537,1109.6907196374714,162.86753725521228,419.77289073069994,465.58802621561512,184.92653564176769,778.01883352804009,526.51970617034954,280.45831531022446,481.50468898299192]
[null,"Mexico",2026,71.530290538497979,147.50513359128016,267.89440233340633,451.11550044328476,10.956269020510181,22.889395056345716,3.9001369295816195,20.681727914184545,125.75156339779015,156.10289677393092,153.23457211453146,131.581111890578,93.445621131836134,29.811491776423271,75.345750642078826,112.97446719889393,117.26506999884788,117.26506999884788,121.55567279880178,241.67788194026457,74.179527054377587,118.3285648750207,133.66296767588403,725.90698012294047,1588.5794691445103,668.21730444331945,1139.207011561828,164.89694081929633,424.73199465083593,460.62498387796165,186.38958957348322,773.57832825459275,524.01687592531607,279.51043084010718,479.06198959851696]
[null,"Mexico",2027,71.755164180934301,149.27468740998708,264.04489723015519,445.84319798643895,10.36779278799591,21.62873073940316,3.6706892464066523,19.446831100425612,121.37499786987041,156.10289677393092,153.23457211453146,128.59124103066091,91.429923029250688,28.493040170957116,71.836768885810727,113.23820215621147,117.53979391272026,117.53979391272026,121.84138566922904,241.38873459189699,74.32031361816145,118.55734304116943,134.38501521147856,745.71549934116194,1632.7427205545707,684.77852430327346,1168.4326942829705,166.71487672068548,430.26510958158133,455.19210778201943,187.68609707172016,770.57943054094812,522.32658812307977,279.08242673336406,477.50775566425398]
[null,"Mexico",2028,70.844774876712918,149.18897642639448,255.63756452133873,432.11657307583789,9.8818624136953233,20.600700741127195,3.4755579492567619,18.413869659150922,117.73661819181714,156.10289677393092,153.23457211453146,123.43200644477861,87.898121417299834,27.488904914120642,69.172804264660115,113.4145897378333,117.72353097690967,117.72353097690967,122.03247221598605,240.87160672181784,74.397216160137489,118.68230967188049,135.04866410865804,746.93578359989613,1635.4633505852041,685.79876104056461,1170.2331125584305,168.39180590790104,431.00029920460975,442.54675251192214,188.87535288713957,767.80132352034911,520.76074598419666,278.73564686423327,476.09031689613937]
[null,"Mexico",2029,69.832632440105925,148.94924510730061,247.14408711399415,418.02703098944005,9.4810592558978239,19.766795692792538,3.3072492867839092,17.541584063960418,114.72017347386468,156.10289677393092,153.23457211453146,118.15921597412168,84.24399738233322,26.764534321516869,67.249714523383247,113.47670104016319,117.78823025017003,117.78823025017003,122.09975946017683,240.21107042307816,74.420996825163272,118.72095325254743,135.54159827120617,747.38865756521886,1636.4730330920813,686.17739245444864,1170.9012861434087,169.83491240531785,431.03455985274593,429.80029993253061,189.75065035150072,764.33004781992588,518.80420877123095,278.13805387169106,474.24526955561817]
[null,"Mexico",2030,68.842048107647415,148.74042401056928,238.85089969230057,404.28488729555175,9.2011332382615159,19.178257996759253,3.1696766113334824,16.841164319660308,112.10415551911387,156.10289677393092,153.23457211453146,112.91009167260623,80.626559065647058,26.392201107893602,66.209581479592231,113.57024901885865,117.88567606131105,117.88567606131105,122.20110310376353,239.60804214771665,74.464860750358483,118.79223213098963,136.10341995966405,748.15530058737204,1638.1822662365671,686.81835536336939,1172.0323976670873,171.19772351525879,431.05678413823028,417.58527350441221,190.76317308309345,760.67459522153615,516.74386276122914,277.47330652658667,472.28641444807425]
[null,"Mexico",2031,68.60843065069767,149.23306863552213,236.76849742232204,400.70058071828828,9.0287640776294591,18.801748727662059,3.1126100903461835,16.517386989746619,110.67527203362235,156.10289677393092,153.23457211453146,111.48071680201045,80.29811413898932,26.137202605870328,65.508366989100068,113.76789493537159,118.09155722434538,118.09155722434538,122.41521951331922,239.19995383760718,74.573470842020129,118.96872352993981,136.6900012364946,749.03074191821179,1640.1340660653022,687.55028078357691,1173.3240312744756,172.54328609798625,431.40025145301331,415.79280657970344,191.82133701062006,757.59874506675771,515.01020176489965,277.02046274238779,470.6859892257097]
[null,"Mexico",2032,68.209081620391345,149.4712670464485,234.34711367653841,396.41687770255487,8.9048183143904343,18.541623955977443,3.074943900725764,16.306459900002949,109.58121356723281,156.10289677393092,153.23457211453146,109.84544872346646,79.770574840923132,25.808786938446225,64.640763274128204,113.6077383622313,117.92472746065762,117.92472746065762,122.24171655908394,238.06305716867689,74.453605164462431,118.77394180390851,136.98249869775441,748.63603785037787,1639.2540663909042,687.22028138063024,1172.7416798897925,173.38451544839012,430.88418871922477,413.12945398868271,192.33840570204097,754.04792725583945,513.00883172601834,276.39420801170274,468.79199905419051]
[null,"Mexico",2033,67.821317178601817,149.73948038036912,231.8617587458935,392.06264672066237,8.784504987803361,18.289903981313032,3.038220222158079,16.102009052564913,108.56368368306778,156.10289677393092,153.23457211453146,108.21806958923912,79.256513127053012,25.487899403005738,63.797822813927652,113.50352279937695,117.81616958268434,117.81616958268434,122.12881636599172,237.02985124410469,74.368480500323116,118.63561422468217,137.30501158129127,748.37944560719654,1638.6819881346705,687.00575251293867,1172.3631000415564,174.21612715634595,430.53139982039784,410.52347386806008,192.91076608456632,750.715356698596,511.13047377557211,275.84820477384574,467.03319531870596]
[null,"Mexico",2034,67.54470552499582,150.20541328251187,229.72991171362906,388.29472388654568,8.6910375478769009,18.084524377588476,3.0078445027364284,15.927672874089557,107.94937853832798,156.10289677393092,153.23457211453146,106.71484977314712,78.874887668859628,25.218380306913666,63.07804734797223,113.59852825367012,117.91513359757302,117.91513359757302,122.23173894147594,236.43475636392174,74.418990389198569,118.71769279410476,137.84125870239032,749.01132388906149,1640.0907620961905,687.53404323972097,1173.2953783147852,175.46063702758744,430.4314630795206,408.49505500447333,193.87653907524225,746.99005251345557,509.03075687122043,275.15763052767431,465.03091679689919]
[null,"Mexico",2035,67.219731254744502,150.60560376015061,227.49520544654882,384.55221709416207,8.5900305761946338,17.869342854343522,2.9757891918642541,15.748400416049437,107.14193385837402,156.10289677393092,153.23457211453146,105.14708027715156,78.434858901377439,24.935540993193378,62.336727796220472,113.65655555444653,117.97557870254842,117.97557870254842,122.29460185065034,235.77061062484069,74.447942684196462,118.76474027347633,138.29312037653608,749.24851368526356,1640.619574855762,687.73234851424149,1173.6453293176969,176.65443134353333,430.22256046329272,406.21013921955108,194.68708357479113,743.42396142493556,507.02077825769055,274.52556347208304,463.12731549513592]
[null,"Mexico",2036,66.901892159288366,151.0327390229734,225.26255870671628,380.64202028055217,8.5285346363053556,17.721092273239002,2.953014556008013,15.611962941055175,107.4329386115247,156.10289677393092,153.23457211453146,103.57997814850756,78.002775979791835,24.72822591669556,61.772981152922895,113.82850606680151,118.15469381958491,118.15469381958491,122.4808815723683,235.31962226149932,74.548212974654547,118.92767949547066,138.77016632986789,749.59641540216819,1641.3952207152113,688.02321620566022,1174.1586257668989,177.83646498291984,430.35313906878764,403.95884940318268,195.54404217303642,740.45726160091795,505.34863835688077,274.11599361671387,461.59598687516996]
[null,"Mexico",2037,66.384755107507587,151.12872723200488,222.51624948353248,375.83480646207209,8.4392085367432301,17.530117862760555,2.9238285343128143,15.450137251261546,107.42459053589879,156.10289677393092,153.23457211453146,101.7769179164678,77.33251194968912,24.46930801184859,61.102648613000099,113.49748748287976,117.80988279466639,117.80988279466639,122.12227810645305,233.89118619846681,74.332073477357113,118.57645281236243,138.8727347563875,748.36483202946908,1638.6493917745195,686.99353082739822,1172.3415344252933,178.35221195756597,429.1481954013808,400.66279402363756,195.71186969463412,736.378136612209,503.04949518142683,273.29332384357087,459.37367035264288]
[null,"Mexico",2038,66.04920534550503,151.55134907971245,220.20554514084051,371.90800803226131,8.3841242796439506,17.397542387122321,2.9026953750773337,15.325858573935687,107.90836021106961,156.10289677393092,153.23457211453146,100.17569749838994,76.878335485722545,24.275948759712517,60.588075908634885,113.52872411709271,117.84242095530492,117.84242095530492,122.15611779351711,233.13577319174567,74.339608109236167,118.58869658916586,139.33219500361128,748.62667632055059,1639.2331718685327,687.21244886050386,1172.7278608931802,179.48817148506009,428.95431366535234,398.31154810428922,196.53659621446664,732.85517072270579,501.06382349825225,272.67717144714084,457.49683114296118]
[null,"Mexico",2039,65.728722544953172,152.01607678293925,217.98567488867906,368.01729170224775,8.3235297547357625,17.25879758166635,2.8803530757794147,15.19902152600555,108.21754745832054,156.10289677393092,153.23457211453146,98.583577823336029,76.441498313883102,24.073069163906098,60.061841017286554,113.57914156912244,117.89493913450255,117.89493913450255,122.21073669988269,232.41579538626715,74.360021355711197,118.6218681146878,139.83355267177058,749.06979312860062,1640.2211004784181,687.58292259300447,1173.3816386015867,180.63343803899866,428.77643321630308,396.03508798447876,197.43849624950093,729.20680162799999,499.00747000850896,272.0140257728014,455.54185361375369]
[null,"Mexico",2040,65.117198062510539,151.9699850966559,215.02937038314843,362.75389734725809,8.2339087840962755,17.075832887074981,2.8500595435689293,15.040574637783836,108.08722670715126,156.10289677393092,153.23457211453146,96.61589730266563,75.658023128849393,23.820309190150397,59.434357210386494,113.19982353840413,117.49981618583766,117.49981618583766,121.79980883327116,230.86124538186624,74.108448227449429,118.21306178126243,139.83561787080427,747.45722475673097,1636.6258623743201,686.23470877654029,1171.0024382493521,180.55759674423805,427.46667061980952,392.23144697028954,197.44229720922289,725.61562557196248,496.98335259510594,271.37209822477871,453.62250654454135]
[null,"Colorado",2018,78.679022584287992,99.301805148570608,286.12058828122082,471.71552141420068,26.83517447632256,56.006575981448769,7.7722816807405666,43.662356211221955,254.49587791887683,162.71149139523004,154.71129631704042,178.56616501565122,115.61644805891964,63.532228395365024,167.1482959415878,117.51529993863232,121.99510410274195,121.99510410274195,126.47490826685166,257.04603581659569,79.601460430039083,127.13920661047062,139.13996447569093,705.68164771491411,1543.4869522824313,651.30760710591187,1109.3663654810211,181.1268356844177,443.87422071015993,716.29384671546347,188.65460222399071,810.32385395973802,544.72799041367057,289.55096086482416,499.1467253634375]
[null,"Colorado",2019,72.403284379382811,94.070351053903323,264.15960863957184,432.4241689790008,23.214410407170156,48.545634572992228,6.6967208319710023,37.617748619489575,226.3623130568329,162.71149139523004,154.71129631704042,162.90587336168181,104.39585044634882,56.407648611450142,147.45481793052562,112.06577975168013,116.31852057466683,116.31852057466683,120.57126139765347,245.18591114345207,75.888243826369973,121.10522962950826,133.26428745451608,684.13211066157157,1495.4420796436657,633.29078026764455,1077.571965603051,157.79227631924249,429.807906042431,656.14495805808508,178.49532315032351,809.9108528728791,544.49520798289518,288.76405105856753,497.87063436881039]
[null,"Colorado",2020,67.383164217421381,89.157032457503249,242.71488187048482,393.68543570279928,20.207464819415691,42.302408237518755,5.8747315684019963,32.876742800416125,202.49668305022831,162.71149139523004,154.71129631704042,144.51359392430467,96.807176589944063,50.248319825550148,130.53329905181727,111.01557491367004,115.22455720173964,115.22455720173964,119.43353948980918,242.50001070571193,75.5649492460592,120.5798759365033,132.26069480520411,679.77096485889626,1485.7188662204353,629.64457563089809,1071.1374872526183,153.64308448514279,425.88888581066874,617.34228047776685,176.66622985989801,809.49785178601985,544.26242555212013,287.97714125231079,496.5945433741835]
[null,"Colorado",2021,63.985011229937335,98.415431293533587,249.18717914955732,407.09236364484508,17.956328259740935,37.527981150878425,5.2482021985327378,29.209108439304007,185.21717742919103,162.71149139523004,154.71129631704042,133.21768813022871,92.906483375789648,45.309794230018433,116.92690643528442,111.22091008331402,115.43844800345214,115.43844800345214,119.65598592359021,242.24890094575596,75.694875652873137,120.79100634757593,132.85949403278377,680.57040417288408,1487.5012195604127,630.31295853728318,1072.316986926814,155.30144267802405,423.13165967600133,602.6115029364895,177.69843478453237,809.08485069916117,544.02964312134532,287.19023144605404,495.31845237955645]
[null,"Colorado",2022,61.494760413584935,107.91863402318153,255.52036604326292,420.47796314322329,16.025696990306674,33.465627816686599,4.6629984309450316,25.898711830380453,170.29564401748408,162.71149139523004,154.71129631704042,123.05694239846073,87.43754090733114,41.020982298530697,105.25779459088547,111.57231574909889,115.80449557197802,115.80449557197802,120.03667539485713,242.26831895209659,75.915644882688369,121.1497563460257,133.71692544503199,682.21100698971748,1491.1589537803434,631.68460927932301,1074.737547493464,157.77095642028399,423.56070813800994,570.82517303676241,179.19283808205913,808.67184961230191,543.79686069056993,286.37798086226167,493.09591293031582]
[null,"Colorado",2023,59.660080107941894,115.41423152514442,254.26238919630029,419.69076906628402,13.845724710128682,29.11404217774739,4.0410269975615165,22.532890394960805,151.04410553117202,162.71149139523004,154.71129631704042,116.70020081882004,83.017211324122812,36.456152320683017,93.323263454749821,111.77723973008723,116.01795805217422,116.01795805217422,120.25867637426117,241.92781876563035,76.028728209295934,121.33351675176297,134.29991201744545,696.84955778888093,1523.7957191599698,643.92339675827361,1096.3354082391579,159.65048817896354,427.54149320385528,546.30757537674538,180.19721104659845,805.80839479418057,542.18291342944701,286.02095240611061,491.65480222821981]
[null,"Colorado",2024,73.492561327217729,141.59449934809024,285.25765160199455,480.18889920905616,12.523975527869421,26.346073710468566,4.5281486353814362,24.138672332391771,137.02850745502374,162.71149139523004,154.71129631704042,142.99777309334905,100.64999651978556,33.425846489275131,85.255610483222725,111.48323250758524,115.71170052873462,115.71170052873462,119.94016854988402,240.50931306944088,75.802391451350445,120.96571952010157,134.61773837200045,710.59616925356272,1554.4438983265186,655.41646442722231,1116.6172928706246,160.65589881191181,430.49303061411695,489.46979352366736,180.72801991439258,801.72350129076608,539.88051890934094,285.23237571875404,489.47370807243266]
[null,null,2025,73.312734303962188,141.75206566094042,280.05759594857767,472.37756445545978,11.659481136379098,24.455441113973073,4.2037339931468694,22.342289979924889,130.70918477149567,162.71149139523004,154.71129631704042,139.36088732536996,98.142254959729556,31.312207422478892,79.550298364952042,111.24045414858089,115.45880640477179,115.45880640477179,119.67715866096266,239.08223880232359,75.58573678981908,120.61365569511315,135.11867541788195,725.0445757110233,1586.6567349759862,667.49627867855406,1137.9346126753089,162.06688541044642,434.04544318683475,481.31082110956726,181.58609497619338,798.14706649842731,537.86471020820431,284.62362465307331,487.60067922554498]
[null,"Colorado",2026,73.324360474598663,142.21036552148109,275.22770164998769,465.33422788313658,10.96730676114349,22.943917838678786,3.939640666949634,20.889497229916543,125.6967721471934,162.71149139523004,154.71129631704042,135.92150139671764,95.846659073565959,29.653609751975175,75.094002534601913,111.14969091298239,115.36426136768999,115.36426136768999,119.57883182239759,237.98095989916578,75.474132080205209,120.43229804199056,135.92055768694559,740.75818443761875,1621.6903502093392,680.63388493020921,1161.1186242784784,164.22871474644441,437.8180598536066,474.08749703311014,182.9820837963195,793.57276331365756,535.28646659497065,283.65932057178867,485.12179393113553]
[null,"Colorado",2027,73.274932349332445,142.63759154063186,269.9881189985079,457.46738779751536,10.393099362450455,21.704080805581807,3.7173285564405099,19.683161659929006,121.4912087561657,162.71149139523004,154.71129631704042,132.3230849105106,93.412874779972938,28.343859909271714,71.598081237809694,111.387495810144,115.61197480223332,115.61197480223332,119.83645379432268,237.65404118392172,75.60375108813956,120.64292892988385,136.6324939266697,756.22647305154089,1656.1770220498265,693.56638743390613,1183.9406881169311,166.14835355036314,442.1508180970086,466.48129455145943,184.21752869113271,790.48350510595958,533.54524833244989,283.22390241699202,483.54453572727942]
[null,"Colorado",2028,72.387980671228775,141.83306029535197,261.33376668336371,443.34218343737894,9.9232278183366667,20.700319631624193,3.5308455388182685,18.685849321872265,118.04528091784304,162.71149139523004,154.71129631704042,127.11936395877785,89.858615498210114,27.346894733075352,68.945297283262136,111.54106683020234,115.77194461479409,115.77194461479409,120.00282239938591,237.10668705508508,75.66925997386744,120.74938086919167,137.28648018172996,757.3833662736763,1658.7563211860356,694.53362509328656,1185.6475786157825,167.90624237539828,442.89424816530214,453.61593019083995,185.34959000992063,787.62169028773428,531.93222543490492,282.87111549658943,482.10609915979268]
[null,"Colorado",2029,71.391352026033218,140.91382623858414,252.58193565810956,428.82636574478761,9.541376687524167,19.895803051492482,3.3733577112230106,17.859045435503667,115.25473720829748,162.71149139523004,154.71129631704042,121.78719102248016,86.169298834706112,26.62862278682687,67.032159880247818,111.58658265039949,115.81935692749948,115.81935692749948,120.05213120459945,236.42714679545026,75.683348243453565,120.77227430726911,137.77106751697409,757.77542969515503,1659.6304260285053,694.86141489048191,1186.2260317086245,169.39242869899243,442.90366288171629,440.60904368420785,186.17909679394202,784.04582076076736,529.91673533788662,282.26317077355344,480.23371946830247]
[null,"Colorado",2030,70.427253426689603,140.06773855238976,244.04787042486663,414.69055254345562,9.2855936615480523,19.345443014953084,3.2507512984404574,17.222424794143745,113.33316647313951,162.71149139523004,154.71129631704042,116.48595693596376,82.527337564408199,26.259087779531693,65.99550667488397,111.66275471572874,115.89870282888407,115.89870282888407,120.13465094203949,235.80388819173172,75.717776743182938,120.82822061932943,138.32549497856314,758.48846698951149,1661.2201447049204,695.45755988135284,1187.2780527966013,170.85275648658859,442.91699150262161,428.16265219813079,187.14536455237376,780.28022485829717,527.79430855649457,281.58690842501215,478.24584607265194]
[null,"Colorado",2031,70.197673752472156,139.84683872553293,241.86384055146198,410.9188284778171,9.1110773530641946,18.96499212185665,3.1918553670324896,16.890267510333757,111.86603893424547,162.71149139523004,154.71129631704042,115.01989574711388,82.202233569123223,26.00520404707466,65.295342617928654,111.84064819080614,116.08400853208974,116.08400853208974,120.32736887337332,235.37130725641998,75.817894166102477,120.99091143157359,138.90449068415148,759.30957299875809,1663.0508034306124,696.14405739534743,1188.4895195185377,172.29486082903341,443.26435588331361,426.32682867982987,188.15558863325711,777.1116955373185,526.00841021194287,281.12622031052803,476.62171230746708]
[null,"Colorado",2032,69.786374993079789,139.41072879160191,239.31914687559038,406.40382356324307,8.985432846928278,18.701871901824038,3.1525846711875518,16.672152569143293,110.73130609612249,162.71149139523004,154.71129631704042,113.32849898036339,81.658861364761052,25.679504006674041,64.432449545227541,111.67419565531912,115.91062047429071,115.91062047429071,120.14704529326232,234.23718238517893,75.689673070381957,120.78255215102782,139.19167131446881,758.8656541480965,1662.0610789362343,695.77291119234746,1187.8345561416374,173.14462526702118,442.70946651193867,423.56205504926561,188.64443142997888,773.45388719777043,523.94673642056136,280.48911735994517,474.69966475066389]
[null,"Colorado",2033,69.388069983014418,139.03172851155352,236.70831984310865,401.81556792935999,8.8634404894422527,18.447217526579333,3.1143033372330367,16.460745906326164,109.67298000784035,162.71149139523004,154.71129631704042,111.64648624197028,81.130648645679869,25.361167054764188,63.594021690611676,111.56203578929794,115.7937872805187,115.7937872805187,120.02553877173943,233.20376971019772,75.596456298999698,120.6310748975316,139.50863807196043,758.5592710324064,1661.3779914636802,695.51675387593343,1187.3825143329,173.98323958755424,442.32510684081865,420.85967673748723,189.18654841606585,770.0209021713539,522.01178122385386,279.93365604872133,472.91480626854525]
[null,"Colorado",2034,69.112076563375339,138.8665253015831,234.47165244000183,397.85081552109682,8.768561897606693,18.239362767840163,3.0828279179309597,16.28146232853997,109.02826787086522,162.71149139523004,154.71129631704042,110.10135959313203,80.748202502881881,25.09267674742145,62.875518561008064,111.64063597225427,115.87566247109817,115.87566247109817,120.11068896994209,232.59112999663643,75.638327683806494,120.69911589784265,140.03768883260966,759.13740814951495,1662.6669490005906,696.00011345080111,1188.2355023457887,175.30952108349643,442.21012496557023,418.77478972214698,190.10771946449788,766.18334996750423,519.84879725441147,279.23111941582266,470.88286618841681]
[null,"Colorado",2035,68.783247320202321,138.66751794337785,232.1281006183404,393.91027934108291,8.6660704207618622,18.021597281725601,3.0495346729559074,16.096653847406923,108.18325405432221,162.71149139523004,154.71129631704042,108.48609050193539,80.301981800812825,24.811356983764028,62.13669471231379,111.68493575297973,115.92180807602058,115.92180807602058,120.15868039906141,231.91483442137655,75.659539452289366,120.73358502162728,140.48300681845845,759.32244991080711,1663.0794972317772,696.15481953446942,1188.5085136078574,176.57732421078117,441.97917477997242,416.41709750218251,190.87931573673663,762.50980814762602,517.77825550138914,278.58810345705638,468.9510651230255]
[null,"Colorado",2036,68.462514523688881,138.52194064508387,229.78671706448429,389.79688836344314,8.6035149359430161,17.871457115540991,3.0262153300731258,15.957688150728126,108.47150778000258,162.71149139523004,154.71129631704042,106.8722131782533,79.864832887048706,24.603301644677614,61.570503868552173,111.84050687795795,116.08386133120618,116.08386133120618,120.32721578445442,231.44688754798344,75.753073620639327,120.88557804519603,140.95331508150909,759.61755935792871,1663.7374422362986,696.4015494125324,1188.9439198058647,177.8325069588264,442.10123960959703,414.09623362328,191.695621713826,759.45371799175848,516.05573195899115,278.17143887866672,467.39705155055361]
[null,"Colorado",2037,67.923288042571045,138.10010575010921,226.90024406293321,384.72761335586017,8.5128458578035016,17.678122663575426,2.995990322066727,15.791182485620432,108.45074199693083,162.71149139523004,154.71129631704042,105.00050787858019,79.166596050550964,24.34531983812855,60.901539441456421,111.51102765969074,115.74065381217787,115.74065381217787,119.97027996466497,230.03649000619905,75.529816202493777,120.5227847407095,141.05204647409855,758.34067244332209,1660.8906086203424,695.33398728835505,1187.0599871556758,178.29849223955131,440.82565597330819,410.66218795233021,191.84797459360655,755.25168392628871,513.68731275845357,277.33451851041428,465.14181384826901]
[null,"Colorado",2038,67.583664762672555,138.00970134115167,224.47800613211405,380.59569097865403,8.4567849079674033,17.54376265757513,2.974417857850602,15.664802748713715,108.93787193239923,162.71149139523004,154.71129631704042,103.35067071914982,78.705921089593645,24.1509427527944,60.384008114258819,111.52911243833886,115.75949212326968,115.75949212326968,119.98987180820042,229.27131722284008,75.529263773618581,120.52188704378729,141.50490809200164,758.55007717295348,1661.3574742261148,695.50906239554001,1187.3689437618827,179.50017523952957,440.61044458734648,408.23691986585425,192.63322204592174,751.62256672096669,511.64181033363559,276.70769289051873,463.23717132597545]
[null,"Colorado",2039,67.260842484542536,137.98739508471942,222.149890803755,376.5019514067377,8.3951602457200654,17.403113026788937,2.9515338488445289,15.535387439894135,109.24472664319549,162.71149139523004,154.71129631704042,101.71146074982093,78.264626841927651,23.947414778903681,59.855633861681156,111.56519362838154,115.79707669623076,115.79707669623076,120.02895976407999,228.53952656916158,75.541294153735592,120.54143641147741,141.99934321353595,758.9397115138064,1662.2261631813092,695.83482126464253,1187.9438128953502,180.7140166086582,440.41298559399183,405.89234035869106,193.49281235816056,747.86426775689995,509.52349637207112,276.03305995748565,461.25323295072781]
[null,"Colorado",2040,66.634913912427919,137.5475373647804,219.06832220242075,371.00253259993627,8.3047591873762521,17.218601530705296,2.9204172552550514,15.373094793390717,109.11029944964591,162.71149139523004,154.71129631704042,99.681101064037364,77.462325381867331,23.696285375325278,59.231047451801437,111.19320665193489,115.40959026243222,115.40959026243222,119.62597387292946,227.0151177633806,75.285145283474748,120.12519449730357,142.00139239921793,757.30081367379069,1658.5722232532369,694.4645942717118,1185.525765769082,180.62381916317159,439.05392456629943,401.98021273043923,193.49647428873985,744.16488512843421,507.43838979966296,275.38001269913087,459.30545286162732]
[null,"Idaho",2018,76.361433583799581,111.41763630179723,276.28871708206265,453.43624463766207,26.763072897829677,55.800369255385831,7.6859055425248819,43.199017951275323,254.02865745289964,156.92741147188903,152.0507315805429,172.7618395809757,112.10010612714419,63.430283724252135,166.66792112506766,116.79474850415863,121.2445296918319,121.2445296918319,125.6943108795052,255.54488699477562,76.876871916136139,122.71175027537832,134.54222135847976,687.77641626542231,1503.5670920015968,636.33765950059887,1082.9488108834098,175.82082862911076,431.438285627244,700.46769325703292,187.56853477332689,785.44245206974711,530.70392753022145,283.3163990196511,489.3249434680987]
[null,"Idaho",2019,70.28833182843573,106.45815299041186,255.3026387654788,415.91554837302522,23.135465158488486,48.339519110935306,6.617212485685017,37.195383019301083,225.78549423133686,156.92741147188903,152.0507315805429,157.63682533937566,101.24484977647219,56.286978352753664,146.96865417334601,111.32168411516666,115.54342095329859,115.54342095329859,119.76515779143055,243.63940780106171,73.26885224237796,116.84871830552132,128.8287767525855,666.77145427481423,1456.7363540273898,618.77613314896962,1051.9578824391374,153.77903496244599,418.00867718893869,641.75995305313359,177.37147642851116,785.04412426006559,530.47941549203711,282.54914867628196,488.07805807306522]
[null,"Idaho",2020,65.421539924730794,101.83253651057977,234.22637828912283,377.81809516372584,20.130178949977005,42.109972032662327,5.8029858424740457,32.498997987709778,201.90199946769584,156.92741147188903,152.0507315805429,139.86879469477162,93.901123464591862,50.122312878533648,130.06701407390864,110.27211911892569,114.45012408221424,114.45012408221424,118.6281290455028,240.95854057370258,72.953742958295251,116.33666571888691,127.85693824166327,662.58884095284714,1447.411180330208,615.27919339711548,1045.786812696,149.98669826715235,414.31696961848036,603.98164772442306,175.54871176352518,784.64579645038464,530.2549034538531,281.78189833291276,486.83117267803215]
[null,"Idaho",2021,62.113322645676149,108.76189239021346,241.05977617688617,391.84319753058128,17.882944245557805,37.35066641101448,5.1830964340087835,28.868917742883845,184.62884682881156,156.92741147188903,152.0507315805429,128.93241301706874,90.108890627892578,45.185693728595083,116.49072401697256,110.482480167981,114.66925017498022,114.66925017498022,118.85602018197946,240.72278916407367,73.082741662141103,116.54628861263636,128.43930256148963,663.37636982867559,1449.1669793493238,615.93761842058302,1046.9487396223005,151.58177772715123,411.65480431226894,589.61568878336288,176.58503596995655,784.24746864070278,530.03039141566876,281.01464798954356,485.58428728299856]
[null,"Idaho",2022,59.58874819179831,115.91314669847627,247.73484786117967,405.80696631509034,15.952899381591962,33.296631458676615,4.6006205937255906,25.577707625247619,169.67901691046586,156.92741147188903,152.0507315805429,118.85483016298252,84.645530981486587,40.900004237525749,104.84987660495894,110.83997212691915,115.04163763220743,115.04163763220743,119.24330313749579,240.75988200661652,73.30037994399467,116.8999508206484,129.27252550576785,664.97414681106545,1452.7292331203162,617.27346398150462,1049.3061145616966,153.92841009467168,412.04463359787314,558.08187010378754,178.08321538102322,783.84914083102137,529.80587937748464,280.22268996034956,483.41261458033676]
[null,"Idaho",2023,57.806300322764656,121.02049854703859,247.10327544458224,406.13032720919097,13.773338201662193,28.952012679223689,3.9825663773713482,22.235159618537761,150.39879619506115,156.92741147188903,152.0507315805429,112.68037970680548,80.358319002485075,36.333375046851565,92.92895993676737,111.04969874301602,115.26010285730837,115.26010285730837,119.47050697160071,240.43472527027623,73.413046848898702,117.08303454111746,129.83955364057843,680.91808168270745,1488.2763630517647,630.60363815942696,1072.8299518265562,155.72680633359718,416.30695134180996,534.42340793004928,179.09175054308449,781.08742004597661,528.24927311682325,279.87458118931073,482.00448624573056]
[null,null,2024,72.030377240941831,142.43827046028025,279.2110369946796,468.67015079599508,12.453193419595079,26.191318658569234,4.4874037264774032,23.922376934520759,136.37095810332866,156.92741147188903,152.0507315805429,139.70405442468513,98.598464647665764,33.307838744636008,84.885075402211598,110.76182919744492,114.96023874733847,114.96023874733847,119.15864829723202,239.03461003316735,73.198113944861348,116.73376857205676,130.14938938925127,696.00175640189354,1521.9055357503598,643.21457839694335,1095.0845527491974,156.71526781006105,419.59355266525512,478.27968577176995,179.62707892669135,777.14765636551761,526.02867904238258,279.10570560873396,479.87331028767198]
[null,"Idaho",2025,71.945689898666842,143.10916378836089,274.58727552088362,461.90102216362857,11.5897901369456,24.306018810562069,4.1634686480571546,22.131632388537884,130.03981830214522,156.92741147188903,152.0507315805429,136.32528539812739,96.26793834705812,31.200862829680098,79.204540781231174,110.52625957129152,114.71485372009533,114.71485372009533,118.90344786889915,237.62883811493421,72.993395858976825,116.40110168249447,130.63683187934578,711.77289137740308,1557.0674065048645,656.40028043357711,1118.3534392294987,158.07918462732039,423.45585803531031,470.99147799347116,180.4894325314454,773.69828666013575,524.0844888448039,278.51216304457176,478.04314901900528]
[null,"Idaho",2026,72.045058456473484,144.07952094438363,270.28139055112172,455.80581661706208,10.89775395484153,22.797503196721308,3.899212242825711,20.68091606032943,125.00832163966967,156.92741147188903,152.0507315805429,133.12635200050087,94.13454483395823,29.547854404489293,74.768265065864298,110.44396438730895,114.62912957011353,114.62912957011353,118.81429475291807,236.55118685361865,72.89111532848284,116.23489582044171,131.41617781759876,728.79708329965695,1595.0229777328852,670.63362018100315,1143.4710981757858,160.13714701027374,427.52996263006429,464.56119252586763,181.88931433657291,769.28650125233946,521.59784616040952,277.57195028880841,475.62099739927271]
[null,"Idaho",2027,72.087926877847977,145.01974781690444,265.54650937952715,448.85885775911953,10.322659102019223,21.558401017275234,3.6761122814892859,19.473343436701214,120.77525139267183,156.92741147188903,152.0507315805429,129.76829334749488,91.864102653578172,28.242401442787916,71.287661398006236,110.6871428872501,114.8824405075522,114.8824405075522,119.07773812785426,236.24074109450135,73.020169340046266,116.44460858923229,132.10828053597371,745.59533206104743,1632.4748066248376,684.67805657882423,1168.2553982978025,161.9701385793995,432.15784316544023,457.72420223798116,183.12878163019093,766.30699951598376,519.91849063628206,277.14741023844863,474.07983753930517]
[null,"Idaho",2028,71.203299017298434,144.53351964628871,257.08033935947037,435.04177271858754,9.8507275017374418,20.552981165566088,3.4881024241192478,18.471103706592142,117.29127212757241,156.92741147188903,152.0507315805429,124.63370789034582,88.353591749240792,27.248601105064743,68.646242951476722,110.84616105781505,115.04808443522398,115.04808443522398,119.250007812633,235.71024594495447,73.087272899816895,116.55365187385956,132.74417423879896,746.76217632390819,1635.0762917504533,685.65361397624679,1169.9769706788609,163.652974612599,432.88485128228729,445.08124404685213,184.2649479042376,763.54686046422671,518.36277589801887,276.80343703635742,472.67432213700801]
[null,"Idaho",2029,70.213087549852631,143.91624290208523,248.52139426730523,420.84775881134306,9.4654054003002877,19.744116403976854,3.3281834536738053,17.635057013680278,114.44918273580609,156.92741147188903,152.0507315805429,119.37726236644363,84.713928460361146,26.53241388805823,66.740933124678065,110.89650081623707,115.10052168358025,115.10052168358025,119.30454255092349,235.04563705964452,73.104078323987594,116.58096068813693,133.21575678601141,747.17196707923881,1635.9899198913054,685.99622500238695,1170.58157887319,165.08457146120767,432.90270709736211,432.31204098302294,185.09877502479441,760.09803594122945,516.41889298505635,276.21068066988431,470.84479516666897]
[null,"Idaho",2030,69.251157381962003,143.35526280814676,240.17143053118141,407.01760520380208,9.2037572002555237,19.185176721020255,3.2015070098448088,16.981750832563463,112.32876411690754,156.92741147188903,152.0507315805429,114.14846009006334,81.117111363775123,26.164144068075757,65.709363944779327,110.97733700202895,115.1847260437801,115.1847260437801,119.3921150855313,234.43694596663829,73.140466460871323,116.64009141057299,133.75457655540058,747.89612930442195,1637.6044417550165,686.60167118047161,1171.6500138124622,166.47214732831978,432.91883460638684,420.08626088075903,186.06767908691444,756.46622572158992,514.37187267944159,275.55131346540873,468.9024177698779]
[null,"Idaho",2031,69.021732420885243,143.44056297336246,238.04596685949721,403.35286726176031,9.030983627328288,18.808146844719197,3.1436455626052711,16.654665384999205,110.88330737245846,156.92741147188903,152.0507315805429,112.70850983919475,80.793303282956174,25.911271994871381,65.012777008205745,111.15935926649058,115.37433256926103,115.37433256926103,119.58930587203147,234.01786638631003,73.240099931380584,116.80199580015054,134.31722683225289,748.72738230118648,1639.457723335654,687.29665225701387,1172.8764515185999,167.84235673870455,433.25845904137441,418.28718198839499,187.08051695060195,753.41026924957214,512.64942448612248,275.10213477782133,467.31545517871757]
[null,"Idaho",2032,68.618185793237458,143.29376685511946,235.57128541397486,398.96849520449643,8.9066681846963629,18.547540225701791,3.1052196557998948,16.440565069134724,109.76964937252842,156.92741147188903,152.0507315805429,111.05258291312875,80.260341621033575,25.586498130232954,64.153255777184143,110.99710280076371,115.20531541746222,115.20531541746222,119.41352803416068,232.89742791838117,73.118782504632691,116.60485498168524,134.59682582804905,748.30618357861977,1638.5186536153733,686.94450158634891,1172.2550096609298,168.66658834906636,432.72713757099422,415.59001595401412,187.57232524085939,749.88241707076088,510.66099871261065,274.48094864732752,465.43739708001698]
[null,"Idaho",2033,68.22699059545883,143.19239422370754,233.03195635532555,394.51261295583191,8.7859747654488025,18.295325927791197,3.0677584852820434,16.233041750573083,108.73192134569229,156.92741147188903,152.0507315805429,109.40538840415924,79.741775995166719,25.269096044446204,63.318111257963366,110.88897561600547,115.09268293333899,115.09268293333899,119.29639025067256,231.87737242457402,73.031244619309959,116.46260591803578,134.90531574457393,748.02115514550815,1637.8831766451246,686.70619820032471,1171.834474779731,169.48052131721195,432.3607133171036,412.95277512678371,188.11737292302749,746.5714005873856,508.79478942198114,273.93936449324002,463.69338824136378]
[null,"Idaho",2034,67.95284243447189,143.29787915589074,230.85546759983535,390.6602198713565,8.6921295382903381,18.089455566116353,3.0368831680421957,16.056663794520588,108.1016767211411,156.92741147188903,152.0507315805429,107.88903779237972,79.362691072209444,25.001712731526901,62.603168590138793,110.97189502090671,115.17905731344447,115.17905731344447,119.38621960598225,231.27829456749632,73.074574601160165,116.53301713854235,135.41952079816286,748.61197532448614,1639.2004112357827,687.20016166225912,1172.7061755259383,170.74320813064853,432.25297717633191,410.91201795570919,189.04122700339241,742.87019056025611,506.70865286123512,273.25437941803176,461.70795270411566]
[null,"Idaho",2035,67.628001985338599,143.35579820501158,228.57469191405295,386.83212319259803,8.5907458976314945,17.873777684478693,3.0042550493436213,15.875024897926966,107.2747836336236,156.92741147188903,152.0507315805429,106.3052826390217,78.92240850006884,24.721427308967851,61.867647945072676,111.0200896811084,115.22926008448789,115.22926008448789,119.43843048786741,230.6146356401606,73.09762655042509,116.57047655609787,135.85250723565628,748.81360325959281,1639.6499385405828,687.36873489047025,1173.0036582110176,171.95169559942198,432.03382619975361,408.60725596243833,189.81560787659467,739.32716388685355,504.71167419077199,272.62742800475343,459.82036432312321]
[null,"Idaho",2036,67.310825240161094,143.45573218615255,226.29599798839342,382.83494202426641,8.5288969755115733,17.72505581031152,2.9812703194375896,15.737779318445753,107.56232394836236,156.92741147188903,152.0507315805429,104.72262754185735,78.490694572536995,24.514665203282959,61.305246255375174,111.17898720305671,115.39477833651738,115.39477833651738,119.61056946997806,230.15820985483305,73.190321599201269,116.72110601035912,136.30973335692266,749.1242684696806,1640.3425653095298,687.62847042210012,1173.4620155538089,173.14822323078482,432.15655081737555,406.33777049863181,190.63467259695111,736.37965179376431,503.05034919284878,272.22117300793224,458.30191710003515]
[null,"Idaho",2037,66.784288936168025,143.25575296858074,223.48904012717159,377.91301284343979,8.4392124984222594,17.533580308026202,2.9516146551355193,15.573999782363826,107.54603668123424,156.92741147188903,152.0507315805429,102.89273170725829,77.808795964286674,24.257760906040705,60.639511814291701,110.85326312690761,115.05548242386209,115.05548242386209,119.25770172081657,228.76010756426393,72.976659830585376,116.37390563635836,136.40653831806804,747.87817348487351,1637.5643826152718,686.58665238566664,1171.6235136383411,173.6192468948297,430.92873577970295,402.99174186881362,190.79021015019939,732.32690937064956,500.76607619072979,271.40516152248796,456.0982945016878]
[null,"Idaho",2038,66.44883228668715,143.3851368092881,221.13133145215949,373.89807884573355,8.3837889771988046,17.400505726695091,2.9303254167267001,15.449096960462411,108.02914646023461,156.92741147188903,152.0507315805429,101.27513022200013,77.354302745887423,24.064683772130387,60.125636475083297,110.87539180476496,115.07853312996349,115.07853312996349,119.28167445516208,228.00793462148135,72.978767709381103,116.3773309394014,136.84684076498766,748.10397438609095,1638.0678036834836,686.77543578315976,1171.956661336508,174.76632546016631,430.72477347755085,400.62058915062471,191.57823771752388,728.82672897532086,498.79324724063531,270.79399596288567,454.23724309249627]
[null,"Idaho",2039,66.129376571670079,143.57141895803957,218.86549629926742,369.92012840825112,8.3228561471421418,17.261225068515383,2.9077725866558333,15.321361505658697,108.33502672425712,156.92741147188903,152.0507315805429,99.667477378244001,76.918251972072099,23.862398335788214,59.600732396239025,110.9156680424484,115.12048754421707,115.12048754421707,119.32530704598577,227.28937718658193,72.993144390325156,116.40069304593547,137.32746838002936,748.50831644668028,1638.9692836842296,687.11349128619224,1172.5532304035748,175.92427287861233,430.53761520507209,398.32712576136942,192.44056398860982,725.20195644537318,496.75019363284684,270.13621746603354,452.2987106562054]
[null,"Idaho",2040,65.514073021659627,143.30204820991699,215.86043918332882,364.56379772175143,8.2332414682319168,17.078235376992176,2.8771467563338575,15.161439437961963,108.20282725803,156.92741147188903,152.0507315805429,97.678068100421996,76.129838971714904,23.612073692472954,58.978593598371795,110.54607451161669,114.73549428293404,114.73549428293404,118.92491405425142,225.77474506719196,72.746813763952716,116.00040577808024,137.32945604865046,746.89680650432331,1635.3764053608165,685.76616238704969,1170.175591669682,175.84145835394139,429.22042040010865,394.49822068084723,192.44422361906115,721.6340070465526,494.73916760805685,269.49948536633781,450.39550895972599]
[null,"Montana",2018,77.62132521086464,92.348531418132211,281.93703014467678,463.92749811779379,27.069282788103639,56.410254875278881,7.7715930426185968,43.682624999879287,256.79745690250775,163.87596611084584,156.18321366409191,175.84782844026267,114.01166583717395,64.06758619407249,168.40202035677635,119.37078918825205,123.92790540442927,123.92790540442927,128.48502162060643,260.91163841997036,81.288937170438331,129.88135631361936,141.98758147511461,698.97745200548002,1528.5398929958242,645.70245987343401,1099.4749291884132,185.89082014854878,443.61411440990315,716.66041207051489,191.8196836712745,820.27935836680467,550.3392747158357,292.54989433482274,504.11638060948246]
[null,"Montana",2019,71.436950619844112,86.966119220783327,260.39609146015221,425.39932515980456,23.400880560792562,48.867055950452318,6.6907696261116882,37.610367438589584,228.24554436390554,163.87596611084584,156.18321366409191,160.43560717633369,102.9561404527287,56.851353122154137,148.4935031723322,113.77043480878946,118.09420292582234,118.09420292582234,122.41797104285521,248.72880887605353,77.449511328836451,123.64228932101631,135.90803830035668,677.56052745439251,1480.7906810550953,627.79650579217173,1067.8761871118841,162.3805504615554,429.65121831557087,656.45414789400331,181.38497459027434,819.86048623311945,550.10318314957635,291.75352798250555,502.82551207623987]
[null,"Montana",2020,66.493139809348179,81.735635179006977,238.80399337274935,386.3634556581631,20.361314368405331,42.568082255557997,5.8672399364191286,32.859947562754783,204.09639648690521,163.87596611084584,156.18321366409191,142.34818864810865,95.488647745068647,50.62340563503971,131.41160233951271,112.69606080338302,116.97506333685727,116.97506333685727,121.25406587033157,245.9843050303617,77.114273743392346,123.09752824466972,134.87360515095398,673.29056141039655,1471.2707536876378,624.22653342168962,1061.5762362852297,158.32521885380669,425.80898333419276,617.70420401366914,179.51872375381495,819.44161409943399,549.86709158331701,290.95716163018841,501.53464354299746]
[null,"Montana",2021,63.135682445838782,91.972679805275448,245.77601614920991,400.67709751821008,18.088369535975666,37.755995908736736,5.2403317754267889,29.188450956488456,186.63196809759631,163.87596611084584,156.18321366409191,131.2196813876142,91.637000798957942,45.636571188231123,117.69147161127415,112.91099222990206,117.19895023948132,117.19895023948132,121.4869082490606,245.7417906870333,77.251323069977772,123.32023340037097,135.49327760706188,674.09289235351127,1473.0595539755323,624.89733392880976,1062.7600023086516,160.02422253907039,423.04366577775676,603.01016307476209,180.57917901727714,819.02274196574808,549.63100001705789,290.16079527787116,500.24377500975476]
[null,"Montana",2022,60.571971167568293,102.47373952192899,252.58686899068655,414.9305413612239,16.136507820987177,33.657619267460248,4.6515239917264886,25.860913111351252,171.52013164148934,163.87596611084584,156.18321366409191,120.96846429219023,86.085798927457574,41.307554571569177,105.92812244360776,113.27644236492279,117.57962746346122,117.57962746346122,121.88281256199969,245.77837552831633,77.482666568689226,123.69616658577702,136.37993330440636,675.72211429185347,1476.6919144711399,626.25946951943263,1065.1637714265473,162.52604746220575,423.45062857733546,570.75281344083862,182.11241121987888,818.6038698320624,549.39490845079899,289.33878361981419,497.99549784848972]
[null,null,2023,58.756605106374579,111.07761232466265,251.89808670957919,415.18219978927937,13.932193506183181,29.265117376952734,4.0265799922888696,22.480850111062789,152.02716588705312,163.87596611084584,156.18321366409191,114.68108963418422,81.72134934328389,36.694183510314701,93.881401432760597,113.49074189381564,117.80285613939135,117.80285613939135,122.11497038496697,245.44434770407167,77.602333899396086,123.89062599817572,136.98328371095243,691.84336134748173,1512.6343633028828,639.7378882935559,1088.949216811445,164.44237753075166,427.84368551011079,546.50881925311432,183.14441854395696,815.69970936483287,547.75801800563318,288.97746463886148,496.53769862720554]
[null,"Montana",2024,73.202847866802315,139.90052459566516,284.68222995972496,479.04370172109924,12.597085680782399,26.474387384933564,4.5363931281031471,24.183908143500588,137.84493393124441,163.87596611084584,156.18321366409191,142.13307505518046,100.24351117816343,33.638171658943421,85.753455447448147,113.19560134011705,117.49541806262194,117.49541806262194,121.79523478512681,244.00976209851945,77.373212197028806,123.51830323182891,137.3129101666897,707.08675831912876,1546.6196380034812,652.48236679064087,1111.4394734956018,165.49353086399998,431.22173566271687,489.02853502404696,183.69202849671436,811.55674676232138,545.42289362967222,288.17941137400294,494.33134670904286]
[null,"Montana",2025,73.111515585287705,139.94698369196624,279.90892589271806,472.0376050047264,11.723980944574368,24.568926698567928,4.2090684832668979,22.374079500055888,131.44755276130468,163.87596611084584,156.18321366409191,138.68419734292837,97.866369563665501,31.510299627673731,80.01413302179698,112.95391043538943,117.24365670353066,117.24365670353066,121.53340297167186,242.56915766764286,77.154894770759213,123.16353741414083,137.83155954286235,723.03079636769132,1582.1669975048151,665.81262711650049,1134.9634628489462,166.9457796051633,435.19815484735318,481.5392361166023,184.57439685185702,807.92947090247458,543.37842905412208,287.56334475265561,492.4366275938043]
[null,"Montana",2026,73.208042517230382,140.29066150681035,275.46433335039427,465.72793590228599,11.02423692042338,23.044429304942181,3.9420939798561783,20.908128209945147,126.36438485751702,163.87596611084584,156.18321366409191,135.4196856814402,95.690988537358891,29.840949573025281,75.53210604621276,112.86901106213584,117.15521985639154,117.15521985639154,121.44142865064715,241.46423212501861,77.04555491904523,122.98586015510557,138.66087495232256,740.25082902620488,1620.5591971843744,680.20970254285578,1160.3700671211568,169.13955678925515,439.39463052625911,474.93416654671728,186.00700349395029,803.29014137987906,540.76353423229557,286.58745232174272,489.92903602114694]
[null,"Montana",2027,73.246713428593836,140.61122886423098,270.58238951094461,458.54888351521629,10.442811520504465,21.79232565766462,3.7167408891093983,19.688077696739235,122.08858764234732,163.87596611084584,156.18321366409191,131.99325233700785,93.376055507503864,28.522599246857819,72.015673558640856,113.11750676502641,117.41406954690251,117.41406954690251,121.71063232877859,241.14517337928771,77.182634244359264,123.20861405874095,139.39733940639388,757.23942648982666,1658.4354099906132,694.41328291843899,1185.4352095673576,171.09306781060548,444.16528426127792,467.91464307814152,187.27540141913536,800.15696759865386,538.99756355560498,286.14680160813975,488.3335126668332]
[null,"Montana",2028,72.348770636623314,139.59063798436307,261.90645746061568,444.38642372482457,9.9657863514352769,20.776520777549372,3.5268893554021474,18.675749390042345,118.57050601180154,163.87596611084584,156.18321366409191,126.77271280171972,89.808802932038148,27.51899988468157,69.34712339349727,113.2798508713542,117.58317799099397,117.58317799099397,121.88650511063378,240.60084354821902,77.253762112856705,123.32419684504926,140.07398192984175,758.42599561843042,1661.0808717958025,695.40533157967434,1187.1858841881758,172.88620733760834,444.9197352046686,454.99568637407515,188.43805506225985,797.25447044485804,537.36161061437451,285.78977513482312,486.87841854748541]
[null,"Montana",2029,71.34307431928832,138.46829174214463,253.13547567066618,429.83734993876374,9.5764407147116994,19.95951230582731,3.3654781828851066,17.831631022861174,115.70199711675696,163.87596611084584,156.18321366409191,121.42765567770147,86.10966710892788,26.795775626026231,67.422289879526943,113.33100159161333,117.63645999126393,117.63645999126393,121.94191839091444,239.91938732593138,77.271393262936115,123.35284746392827,140.57575207670351,758.84161315886581,1662.0074907318228,695.75281416293797,1187.7990892574776,174.41092993282138,444.93759138638273,441.94632300934859,189.29122075177193,793.62776788595284,535.31746917208261,285.17452454619752,484.98435610506976]
[null,"Montana",2030,70.366483924811348,137.42367316768579,244.57880778087744,415.66168550532603,9.3123513508759572,19.395435617548408,3.2377811384391921,17.172732124909075,113.5745818267677,163.87596611084584,156.18321366409191,116.1109726884668,82.454470434098312,26.424072666394618,66.380443385941192,113.4133800299667,117.72227086454865,117.72227086454865,122.03116169913059,239.29519519258531,77.309877291096072,123.41538400968818,141.14912152284407,759.57762521303175,1663.6484318155458,696.36816755757172,1188.8850075296473,175.89029621229443,444.95408539609213,429.45452343115397,190.28277913195637,789.80864188252963,533.16487087924418,284.49013533737696,482.97346250475442]
[null,"Montana",2031,70.134615276336305,137.00942933197402,242.40324751950664,411.90675211096828,9.1375190879846286,19.014206255610304,3.1792517037981773,16.841897950826358,112.11142449683751,163.87596611084584,156.18321366409191,114.64742117855234,82.126681333275315,26.168641694530169,65.676504692254227,113.59937371742359,117.91601428898294,117.91601428898294,122.23265486054224,238.86517149239199,77.415710141917785,123.58736239227345,141.74785318730113,760.42268421009055,1665.5324939155132,697.07469133799032,1190.1318147228774,177.35115270124334,445.30653336235906,427.61009025547605,191.31930942809223,786.59507010377888,531.35358496758431,284.02391098692323,481.33052075523824]
[null,"Montana",2032,69.724975095233475,136.39652674431477,239.86996882547646,407.41399271792869,9.0117028382438988,18.750623880640848,3.1403605561343984,16.625244646841885,110.98320555291504,163.87596611084584,156.18321366409191,112.96336969642824,81.58535531846951,25.840533036539046,64.807872320948846,113.43296129538953,117.74266801603075,117.74266801603075,122.05237473667202,237.71722815213994,77.286347142829854,123.37714751875559,142.04534029315309,759.99232207074465,1664.5729942122737,696.71487943267095,1189.4968530488291,178.22855080799789,444.75427428358176,424.84396882607587,191.82249197118105,782.8852639251761,529.26260330328114,283.37915176703291,479.38621527787001]
[null,"Montana",2033,69.327953034041769,135.84722349215423,237.27042044079124,402.84791850410863,8.8895525485765532,18.495534549864409,3.1024467960820794,16.415252488530513,109.93183492685155,163.87596611084584,156.18321366409191,111.28825421994728,81.058737295641876,25.519875997831441,63.963895307363863,113.32196797329939,117.62704997218692,117.62704997218692,121.93213197107437,236.67206179517157,77.192949019360199,123.22537556811744,142.37357535699354,759.70062722290572,1663.9226543451289,696.47100246932757,1189.0664824524958,179.09494591268032,444.37328200378778,422.13937834006805,192.38017250735788,779.40347705177578,527.30014161100098,282.81701530011435,477.58068756820091]
[null,"Montana",2034,69.05044320523362,135.51137699061454,235.04264641357059,398.90062114015922,8.794582435389442,18.287360372732532,3.0712120622013357,16.236841184706996,109.2931562487384,163.87596611084584,156.18321366409191,109.74675095429792,80.674538589711176,25.249800154035288,63.241483262717239,113.40650582197755,117.71511023122659,117.71511023122659,122.02371464047569,236.05778849466284,77.238843670184224,123.29995437570643,142.92074797623087,760.30083385120588,1665.2608160290661,696.97281360048851,1189.9520320365402,180.44096569732838,444.26111029383168,420.04698435868988,193.32561453651178,775.51137184696563,525.10640958647184,282.10603606048318,475.52521697721926]
[null,"Montana",2035,68.721183636500271,135.15181091286843,232.70798827769306,394.97825675601257,8.6919801142296773,18.069254357260448,3.0381986400239374,16.053084861684706,108.45526099921673,163.87596611084584,156.18321366409191,108.13644533022565,80.227866460635965,24.966673036275211,62.498263226770476,113.45553303167782,117.7661802413311,117.7661802413311,122.07682745098433,235.37748317751277,77.263176367879979,123.33949500946204,143.38148165076242,760.50471081877652,1665.7153574979818,697.14326714946128,1190.2528329444883,181.72909127195916,444.03316329172333,417.68366818843651,194.11804946376938,771.78560852760484,523.00643389737752,281.4552927739046,473.57104504253897]
[null,"Montana",2036,68.399755744765329,134.85214218898415,230.37548692923261,390.88253892339441,8.6294023911068187,17.918931612933026,3.0149659087072851,15.914348040893671,108.74620642927876,163.87596611084584,156.18321366409191,106.52728119863261,79.789952236577875,24.757897956160637,61.930123780178945,113.61791940252247,117.93533271096089,117.93533271096089,122.25274601939932,234.90938754433563,77.361669854470961,123.49954692517244,143.86801303557317,760.81961951824303,1666.4174450884657,697.4065504984643,1190.7174511513113,183.00446434909716,444.16025688070761,415.35658083647877,194.95622430971039,768.68607430105021,521.25942369695588,281.03362100441632,471.99903549981616]
[null,"Montana",2037,67.864580334948855,134.29840229201051,227.50179786184708,385.83867964848253,8.5386437817554626,17.725322126299172,2.984966019268283,15.748688343128986,108.72939197071487,163.87596611084584,156.18321366409191,104.66570854346092,79.09661063087357,24.498410293715562,61.257484310411137,113.28421749627057,117.58772655861512,117.58772655861512,121.89123562095972,233.47733891310469,77.134040217026708,123.12964876432549,143.97095728802654,759.54924866102215,1663.5851390676462,696.34443622351205,1188.8431323538071,183.50436624757396,442.88456905201184,411.92468863942156,195.11518666806015,764.42430591634979,518.85733606194253,280.18664309723317,469.71768142936196]
[null,"Montana",2038,67.52450346096299,134.06991199669517,225.08834328901332,381.72479964228137,8.4825705595432037,17.590834072169937,2.9634515743897758,15.622451917834267,109.21843525177832,163.87596611084584,156.18321366409191,103.02090413248634,78.635458265943171,24.303468848525576,60.738423608099488,113.30655205615506,117.6109917251615,117.6109917251615,121.91543139416797,232.70640275140607,77.136069065064135,123.1329456423863,144.43947730538062,759.77773726166947,1664.0945523104408,696.53546669583591,1189.1802454880583,184.7269088696998,442.67239933987884,409.49331940788244,195.92159055476182,760.74359873286676,516.78275564943419,279.5522847139901,467.79098254232616]
[null,"Montana",2039,67.200770484009908,133.91552813415262,222.76909979622764,377.648861559919,8.4209193750152345,17.450059088499419,2.9406546806788731,15.493331854448794,109.52795385879178,163.87596611084584,156.18321366409191,101.38627533780836,78.19314485472951,24.099211841105877,60.208210000903591,113.34745042315636,117.65359419078789,117.65359419078789,121.95973795841941,231.96985676683221,77.151150084986,123.15745229975934,144.95091439619438,760.18803300884451,1665.0093060300742,696.87849985291984,1189.7855986605346,185.96109572834604,442.47771069826211,407.1417054516362,196.80404923155848,756.93187339800306,514.63432864251104,278.86954450188347,465.78406953119816]
[null,"Montana",2040,66.575416489573414,133.36914036668747,219.69281219897414,372.16060008838861,8.3302449765625397,17.265052539972796,2.9096779078391117,15.331594223094761,109.39404588239741,163.87596611084584,156.18321366409191,99.362439416991705,77.39159321279169,23.846386720281629,59.579700862171791,112.96894958414917,117.25932248348873,117.25932248348873,121.54969538282832,230.41872409250772,76.888813171985561,122.73115481613361,144.95302982126049,758.5460751559574,1661.3485437707341,695.50571448671985,1187.363036758921,185.87256874540529,441.10987171041774,403.21586906082524,196.80779536913522,753.17990192817001,512.51958108678696,278.20864936639038,463.81373353064367]
[null,"New Mexico",2018,76.834544596997461,93.199189248272148,278.11362219673282,456.83431686727158,26.638125603199057,55.582051069552122,7.6832940760070487,43.172422764305765,252.80888120265146,156.10995136249844,151.19130512773438,173.98048195661011,112.81792973337542,63.146541401968989,165.99495533272423,115.8065554317934,120.21516190811806,120.21516190811806,124.62376838444283,253.48615142734795,75.919012812441224,121.15522923187412,132.92583412099461,690.65714866864914,1509.989708507152,638.74614069018196,1087.1990718062038,173.27044283759196,431.1350599599109,699.72477270375362,185.8892293689149,779.4135272933047,527.30580629258998,281.53983792917421,486.39692710539299]
[null,"New Mexico",2019,70.720469293572279,87.848806713795128,256.94382494543083,418.9797936415091,23.035148278905762,48.164141166476483,6.6175659159562805,37.184551535339679,224.78018201799205,156.10995136249844,151.19130512773438,158.74400919606174,101.88867766826782,56.050508308209423,146.40793079754974,110.41083932117819,114.59462429289397,114.59462429289397,118.77840926460972,241.74633861858098,72.378764485437159,115.4023257004925,127.32155889493642,669.60037431145122,1463.0434544208965,621.14129579858331,1056.1316988818016,151.35439127754518,417.673439469286,641.09639011834076,175.8335376196066,779.01875491368764,527.08329822407836,280.77818962131187,485.15874832535098]
[null,"New Mexico",2020,65.819176797704984,82.711472359566159,235.95884105913552,381.06253160629109,20.046993058100604,41.964249647162205,5.8044166795239462,32.494652970391712,201.04445848458099,156.10995136249844,151.19130512773438,140.83858011178734,94.490203586492726,49.92157381825529,129.59094068109985,109.37384552872041,113.51442242575041,113.51442242575041,117.65499932278038,239.09607353872519,72.070009626803525,114.90059905521281,126.36653647707911,665.37682685600123,1453.6270177219292,617.61013242305876,1049.9002345107742,147.52726853727833,413.95067740703519,603.3271355345961,174.03032554144986,778.62398253407093,526.86079015556709,280.01654131344941,483.92056954530904]
[null,"New Mexico",2021,62.492803488069313,92.56555943268819,242.5476430881684,394.64266597332067,17.811307689672056,37.225181049352997,5.1849570134674288,28.86790429552418,183.86830939461277,156.10995136249844,151.19130512773438,129.82728193667029,90.676096551769064,45.010308204065616,116.0752422208194,109.57941412728843,113.72855638259205,113.72855638259205,117.87769863789579,238.85642419737704,72.195380326563793,115.10432644232326,126.93773065844348,666.16259031240293,1455.37888070802,618.26708143617736,1051.0595567150849,149.10049294335346,411.29615983419541,588.95524061142328,175.05216101850144,778.22921015445354,526.63828208705559,279.25489300558706,482.68239076526726]
[null,null,2022,60.005976886899646,102.67929539128278,248.98910951708694,408.18067286062251,15.892414894244219,33.190325329248516,4.6044718868571692,25.586377724663109,169.01733999851822,156.10995136249844,151.19130512773438,119.80072396785776,85.256705791781428,40.745788449805893,104.48475135594168,109.92984322051355,114.09358668803496,114.09358668803496,118.25733015555637,238.88525372285358,72.40756205374197,115.44912174898776,127.75526439829666,667.76492743663914,1458.951301336489,619.60673957071492,1053.4236597277504,151.42751114314694,411.69606013368787,557.67788780495835,176.53034652116477,777.83443777483637,526.41577401854443,278.46871741368705,480.52588218128454]
[null,"New Mexico",2023,58.215854734359688,110.8992120109076,248.0886596141317,408.01247810992862,13.725629701528607,28.86740119420606,3.9881200166833666,22.252140216589293,149.86275724807777,156.10995136249844,151.19130512773438,113.59726427830549,80.945746424550109,36.204521022172727,92.623075696174411,110.13488390155305,114.30717073078439,114.30717073078439,118.47945756001582,238.55729964956947,72.516892895935939,115.62678436755296,128.3113981658409,682.98067083272213,1492.8749224091055,632.32809792597345,1075.8731161284495,153.20540786267966,415.7554903711997,533.91037217436462,177.5247143191223,775.0973678046995,524.87306185355806,278.12315033938705,479.12758637123625]
[null,"New Mexico",2024,72.136840740545424,138.68250306370371,279.30887059739791,468.88192496215709,12.412554055918285,26.118909985352026,4.4817105997405964,23.891337011418852,135.92201260183359,156.10995136249844,151.19130512773438,140.04924206036605,98.747839315810623,33.192624238707403,84.611622838736892,109.84782816691893,114.0081543405405,114.0081543405405,118.16848051416216,237.16619596307996,72.303813943513475,115.2805310698665,128.61497360931298,697.32991536702696,1524.8666770039008,644.32500637286535,1097.0441315364242,154.17099189131829,418.83378930991148,478.13639145845565,178.0515133876325,771.19277002000752,522.67228855673147,277.35988866089571,477.0112917556167]
[null,"New Mexico",2025,72.009248149183364,138.67370468552707,274.48295498789071,461.72985053069948,11.553718015632592,24.241594470664502,4.159325733346626,22.107872615361671,129.63164594196112,156.10995136249844,151.19130512773438,136.58100067290792,96.355081298928582,31.093349751278758,78.949799450862272,109.61195794198771,113.76245618957054,113.76245618957054,117.91295443715337,235.76821545163318,72.100403626492792,114.9499893047079,129.09295645019026,712.36666518340144,1558.3912300484017,656.8967142654592,1119.2294989360562,155.51329966918951,422.48813921364837,470.53074118052342,178.90143874372188,767.77418900789837,520.74545198626993,276.77067981459749,475.19390993693185]
[null,"New Mexico",2026,72.06729270937079,138.95896674585344,269.99453529474272,455.28542365633672,10.865674024368669,22.740016155727165,3.8965834737970435,20.664167573896123,124.63690090061075,156.10995136249844,151.19130512773438,133.29877387188256,94.164301357791658,29.446185555989118,74.527739447611353,109.52692838955235,113.67388373911706,113.67388373911706,117.82083908868174,234.69330946954585,71.997345828224923,114.78252038252263,129.85758268184776,728.65035748873174,1594.6958513415334,670.51094778338108,1143.2546174731833,157.55246735530932,426.3539960004058,463.80680383814286,180.28247885679613,763.40178270970932,518.2810048000182,275.83733196972946,472.78867145267031]
[null,"New Mexico",2027,72.067303309924768,139.21965153664323,265.09079617306838,448.01204226292225,10.294355904395371,21.507408647100849,3.6750616470826234,19.463791013570056,120.44009232132551,156.10995136249844,151.19130512773438,129.85888675926498,91.837193588781474,28.145408773610175,71.058462381017861,109.76475849102539,113.92162342815145,113.92162342815145,118.07848836527748,234.37938533078466,72.122615239012376,114.9860831750522,130.53653763069559,744.70152669621245,1630.4820602842262,683.93077669515014,1166.9366690850238,159.36626603494992,430.76617288373404,456.69160446568162,181.50501204144908,760.4488756769955,516.61663901794293,275.41589167482334,471.25827303524983]
[null,"New Mexico",2028,71.188757178490661,138.21363606295444,256.64252409197354,434.22539228950427,9.8261326072062207,20.508293268235896,3.4887786138715118,18.46931266846833,116.99311798183722,156.10995136249844,151.19130512773438,124.73561913826765,88.335117745961696,27.155221018996034,68.425760307865431,109.91942581466174,114.08273522360597,114.08273522360597,118.24604463255021,233.84793418533246,72.186947849077882,115.09062366640865,131.16029650771256,745.85331976471616,1633.0499886548328,684.89375030865494,1168.6360347877453,161.0296029629875,431.48699983570924,444.08552700246526,182.62547298021858,757.71337332176881,515.07481041772428,275.07442997384544,469.86257191221307]
[null,"New Mexico",2029,70.203787598380856,137.10672403018449,248.10037534960338,420.06020828370242,9.4446567381194484,19.705887941270145,3.3308496372543219,17.642098589199676,114.19075421918068,156.10995136249844,151.19130512773438,119.48866777703512,84.702441333210572,26.441735999381454,66.526930209446789,109.967020889612,114.13231342667919,114.13231342667919,118.29760596374635,233.18486417112601,72.202074384860239,115.11520428705496,131.62270590278771,746.25153927728843,1633.9378186212739,685.22668701860391,1169.2235706585509,162.44073317770972,431.50091014260278,431.348040434251,183.44720281960659,754.29533262580571,513.14827838909059,274.48600158485772,468.04581996274646]
[null,"New Mexico",2030,69.248715267799341,136.07775677600742,239.76861594751523,406.26160372813683,9.1872057148807258,19.153916689339159,3.206722014859912,16.999985319681855,112.17320180241303,156.10995136249844,151.19130512773438,114.27053041300933,81.114183088152913,26.074691939865005,65.498362959250542,110.04480742955708,114.21334107245525,114.21334107245525,118.38187471535346,232.57718363006364,72.236493580119017,115.17113547935051,132.15136008471467,746.96414400418632,1635.5265729541545,685.82247037181901,1170.2749535530795,163.81680601212545,431.51553931216773,419.15481624282592,184.40309106942146,750.69593954333232,511.11952956078733,273.83144871317899,466.11700558644537]
[null,"New Mexico",2031,69.020465128583979,135.66539772674352,237.64087850394765,402.59205356740244,9.0146555882495694,18.777408448674191,3.1487034947787729,16.6723777585423,110.72647580067229,156.10995136249844,151.19130512773438,112.83009009358423,80.791784902356056,25.82266525205527,64.803877199339126,110.22277847262859,114.39872757565482,114.39872757565482,118.57467667868099,232.15726557609358,72.333225040117441,115.32832410184797,132.70341516689527,747.78329205100147,1637.3528664561995,686.50733091805398,1171.4835314989673,165.17568335025936,431.85229994010501,417.36140334435731,185.40238490487542,747.66726020148838,509.41245574992979,273.38554967867816,464.54112426413479]
[null,"New Mexico",2032,68.616314141941032,135.05592584370513,235.16282443549505,398.20092128148286,8.8904769136278574,18.51713162527772,3.1101084925024005,16.457652243241171,109.61024205042409,156.10995136249844,151.19130512773438,111.17149116001934,80.258100938366937,25.499184909267168,63.947478606656041,110.06065511218168,114.22984907518924,114.22984907518924,118.39904303819682,231.0444915518851,72.21275529934401,115.13256077309113,132.97752119087136,747.3558767111781,1636.3999367430222,686.14998274925676,1170.8529175849274,165.98566834246844,431.32053296556734,414.66726422535385,185.88687571393075,744.17089724184473,507.44177844540354,272.7688991040032,462.67618006416313]
[null,"New Mexico",2033,68.224685738351951,134.50931169164897,232.62023928394945,393.73836433468034,8.7699118830147498,18.265230165253719,3.072483594860997,16.249523646833069,108.56968640649654,156.10995136249844,151.19130512773438,109.52183207755087,79.739018945964574,25.183030253052326,63.115353761469137,109.95207077846477,114.11674039423414,114.11674039423414,118.28141001000348,230.03101739910488,72.125532474034003,114.99082368196237,133.27999765735927,747.06399016166529,1635.7491695524379,685.9059455297903,1170.4222641732601,166.78531218423407,430.95307884291407,412.03340384293949,186.42396919217111,740.88943452615297,505.59222673292254,272.23126929635191,460.94434909972404]
[null,"New Mexico",2034,67.951368298086408,134.17409088931106,230.44131137747064,389.88099583639581,8.6761501515453361,18.059594887839658,3.0415029717513375,16.072788769110812,107.93686415382822,156.10995136249844,151.19130512773438,108.00450047705714,79.36092919101435,24.916515350265971,62.402580510849667,110.03206761410621,114.20007043136067,114.20007043136067,118.36807324861508,229.43327712922166,72.16689030403333,115.05803015571125,133.78448088939226,747.64377948904416,1637.0418107759419,686.39068647816066,1171.2776898945974,168.03645226259215,430.84418712333127,409.99799756993309,187.33533854946197,737.2212610912112,503.52471079686461,271.55128560139201,458.97277724464067]
[null,"New Mexico",2035,67.626870275295715,133.81516351485047,228.15818356236446,386.04756015806913,8.5748629866601149,17.844167226617564,3.0087514258555195,15.890708468612555,107.1069612617307,156.10995136249844,151.19130512773438,106.41916321126699,78.921057032192479,24.637212074544856,61.669475640197419,110.07795262226476,114.24786731485908,114.24786731485908,118.41778200745344,228.77215584299645,72.188440635897095,115.09304944498987,134.20920976256585,747.83620771432265,1637.4708272591583,686.55156814739871,1171.5615992393818,169.23324258561394,430.62395524723917,407.69792824023943,188.09902068799653,733.70985908284001,501.54555693760096,270.92891183882256,457.09836930939008]
[null,"New Mexico",2036,67.31015676294416,133.51540878233351,225.87713838949793,382.04541809991628,8.5130488647156657,17.695587513142367,2.9857323981777038,15.753399875860449,107.39310310552389,156.10995136249844,151.19130512773438,104.83504328079511,78.489896978802889,24.430871038341426,61.108223693595427,110.23343713678783,114.40983035082061,114.40983035082061,118.58622356485344,228.31622491562553,72.278601739648536,115.23956123858592,134.65774141921426,748.13713129437883,1638.1417349911892,686.80315903927999,1172.0055836875408,170.41816173401642,430.7441570837106,405.43338464765196,188.90685075540998,730.78865615736754,499.89906074324347,270.52562309015866,455.59052493353187]
[null,"New Mexico",2037,66.781946464091519,132.96364134360849,223.06642365649984,377.115665705222,8.4234450530265317,17.504319566305924,2.9559784678520677,15.589270994516644,107.37495253052928,156.10995136249844,151.19130512773438,103.0012424002915,77.806003504863597,24.174792348682736,60.44452454542126,109.91004219847477,114.07296062341121,114.07296062341121,118.23587904834764,226.92980116749999,72.067523442212419,114.8965590052523,134.75235036718513,746.88878893779122,1635.3585417695215,685.75946205425112,1170.1637659795692,170.87282175813687,429.51818859337027,402.0892961915377,189.05909305160807,726.77208806580757,497.63517690981894,269.71556966697489,453.40228955010127]
[null,"New Mexico",2038,66.446847621086306,132.73404578634609,220.70647144481183,373.09560026258606,8.3680485074026834,17.371353868246633,2.9346680313116416,15.464341361967398,107.85694718843233,156.10995136249844,151.19130512773438,101.3820417701412,77.351938951680864,23.982055055009962,59.931574811007295,109.93011421330252,114.09386897219009,114.09386897219009,118.2576237310777,226.18108810452355,72.068433970301214,114.89803861339659,135.18426386234336,747.10525123970774,1635.8411423613475,685.94043777216734,1170.4831354186722,172.00809607342126,429.31310342959608,399.72311388323817,189.83625671290366,723.30314989436135,495.67995721318562,269.10886649855297,451.55423328718655]
[null,"New Mexico",2039,66.12795711793315,132.57769580613038,218.43826891455376,369.11259545924344,8.3071522015389245,17.23218405772149,2.912080514571278,15.336507094103624,108.16143345887842,156.10995136249844,151.19130512773438,99.772997805839196,76.916562909398095,23.780193768435471,59.407752634068792,109.9680446841773,114.13337987935138,114.13337987935138,118.29871507452543,225.46547558529443,72.08136403202549,114.91904996369855,135.65577554203674,747.49936823888697,1636.7198255114304,686.26994445523599,1171.064618331839,173.15445461884042,429.12492142951714,397.43498984002605,190.6868284764758,719.71073168393877,493.65513967640197,268.45589073463771,449.62923702321638]
[null,"New Mexico",2040,65.512661619764202,132.03470678393387,215.43314122798313,363.75549045880376,8.2177052331072229,17.049502116717768,2.8813972972979918,15.176371570609771,108.02904589556051,156.10995136249844,151.19130512773438,97.781470009119033,76.128161058408551,23.530782760863726,58.787748184979613,109.60191525322485,113.75199505544253,113.75199505544253,117.90207485766025,223.96505382795428,71.838539062095748,114.52445938756269,135.65772737047317,745.89039305469009,1633.1325984581561,684.9247347816231,1168.6907194068881,173.07104952937016,427.81372804841465,393.61588105816332,190.6904442956413,716.17462940764597,491.662063847946,267.8238076987862,447.7393247954306]
[null,"Nevada",2018,78.611052864543481,119.4936565191875,285.91407408853524,471.32875176466462,26.905410926146448,56.135323696802466,7.7801736029079116,43.711168025003666,255.16391341556439,163.56481323057113,155.35604960626955,178.37618592738093,115.51332158758328,63.686885430406917,167.53300836291177,118.08377184158857,122.58726233498811,122.58726233498811,127.09075282838762,258.23035228108802,80.307940928055757,128.28723741974767,140.33215031609407,705.54949714547433,1543.1923215046645,651.19712056424896,1109.1713892310277,182.92261619506294,444.97958809725429,717.87964256177531,189.61141942136049,815.32191260629122,547.54507801445504,290.93990650019407,501.40123579479473]
[null,"Nevada",2019,72.340878286779002,114.73577110732177,263.97496646690996,432.07720128555559,23.272344650128233,48.652026450723277,6.7025332175184129,37.65518435645253,226.92688912532199,163.56481323057113,155.35604960626955,162.73252673552636,104.30287358995976,56.539187730632563,147.78173044042938,112.59570752595218,116.87052867286684,116.87052867286684,121.14534981978153,246.28729520474988,76.551160848521903,122.18246979050522,134.38682887375887,683.98413871825153,1495.1121749839879,633.16706602015847,1077.3536463426676,159.41367187689889,430.88039578877328,657.57956393399786,179.38124348387265,814.90596402072674,547.31063426622768,290.14861692742772,500.11844089148406]
[null,"Nevada",2020,67.327009535833611,110.45620555710433,242.45667845740437,393.19954094885736,20.256400621810712,42.392410517614422,5.8794019818784431,32.907462860017809,202.98606609838939,163.56481323057113,155.35604960626955,144.36413784427941,96.723986099013047,50.36175557064373,130.81488227039873,111.53892150367344,115.76970989965986,115.76970989965986,120.00049829564622,243.58510970269617,76.223915032713251,121.65069533981611,133.37202979306966,679.63108619919126,1485.4070056036671,629.52762789940687,1070.9311089027128,155.25529672430753,426.96071933322895,618.69514682755835,177.54154632179313,814.49001543516169,547.07619051800032,289.35732735466161,498.83564598817361]
[null,"Nevada",2021,63.931408548733437,116.5647627922626,249.03085118210109,406.79481287112787,17.998987228473467,37.606362233005449,5.2521501328867384,29.23527641277467,185.65583279139275,163.56481323057113,155.35604960626955,133.07975888865087,92.82636402609387,45.409956539125645,117.1748504809222,111.7463796558214,115.98581214148066,115.98581214148066,120.22524462713989,243.33488796885408,76.355828826644483,121.8650552549544,133.97794338951459,680.43248767836587,1487.1937336077794,630.19765130474457,1072.1135035749564,156.93093336729083,424.19239557664719,603.94017102069347,178.58100106064893,814.07406684959687,546.84174676977261,288.56603778189515,497.55285108486271]
[null,"Nevada",2022,61.424770862659415,122.87573748644014,255.4618590176778,420.36220775740634,16.062553710647979,33.533480757866698,4.6657184772795315,25.918459468455421,170.68544892326295,163.56481323057113,155.35604960626955,122.88715076494725,87.335017157139077,41.109961019664361,105.47757222937115,112.10100972063134,116.35521845899098,116.35521845899098,120.60942719735066,243.35729070710204,76.579712643386458,122.22886645716005,134.84544694648559,682.07407279141808,1490.8536578659532,631.57012331102703,1074.5355134313422,159.42127500342085,424.61925218604233,572.00430909966235,180.08554032172913,813.65811826403205,546.60730302154536,287.74926639041166,495.31863558620523]
[null,"Nevada",2023,59.590657877985826,126.98731554237231,254.30069447966014,419.75482207698195,13.875952583436955,29.170167305786158,4.0425796029341505,22.546623185488379,151.37124959718471,163.56481323057113,155.35604960626955,116.53242462906331,82.917638421420463,36.532147016335344,93.511374785767941,112.30801799177128,116.57085207476177,116.57085207476177,120.83368615775224,243.01710663267701,76.694591550320723,122.41554468092824,135.43536726668017,696.99106008372416,1524.1111996821244,644.0417019545996,1096.5441821155746,161.31879014110666,428.683930929398,547.48105775854913,181.09699289074007,810.77422759322337,544.981837370726,287.39025079257976,493.86995404896459]
[null,null,2024,73.553779992098143,146.13263069434825,285.67514750395844,480.97057445548819,12.550440839709614,26.395363858733148,4.5342042536608078,24.171197361459988,137.31174408159549,163.56481323057113,155.35604960626955,143.07617941336787,100.73588997420732,33.494434793785572,85.425176596314628,112.01313291986126,116.26368012485544,116.26368012485544,120.51422732984967,241.59254312386631,76.466439830182054,122.04479813570296,135.7570946390093,711.01695233042528,1555.3820376309243,655.76826666822558,1117.238120356709,162.33836209393908,431.71814246611734,490.4096397622975,181.63192521582417,806.66018109554886,542.66301116294551,286.59728506122087,491.67740157546132]
[null,"Nevada",2025,73.388940591150714,147.02575032112662,280.53581407751403,473.27808327272822,11.683519564719271,24.500228901907523,4.2089601968110522,22.370662204351351,130.97249737525127,163.56481323057113,155.35604960626955,139.46577912422507,98.246739283365386,31.37632325719812,79.708350545093083,111.76997578843606,116.01039144628758,116.01039144628758,120.25080710413907,240.15982625513504,76.248218894201187,121.69018911473407,136.2640267501838,725.74564672483484,1588.2197785195024,668.08242001098074,1138.968979736353,163.76523231065502,435.35491038709017,482.34948334706081,182.49616764093133,803.05822206790526,540.6328160746375,285.98514582130588,489.79453282342229]
[null,"Nevada",2026,73.415261177008958,148.22517008283202,275.76033796476514,466.34305487337383,10.989290556527505,22.984924698235368,3.9441058384136465,20.914129498318161,125.94284110976749,163.56481323057113,155.35604960626955,136.05095971899479,95.968313213700185,29.714297741479744,75.243230795350556,111.68000510240398,115.91667198167083,115.91667198167083,120.15333886093764,239.0553547335993,76.136340537399818,121.50838678493182,137.07534634323659,741.74357308985077,1623.8872822409346,681.45773444786869,1162.572476374618,165.94595622251177,439.21260658088539,475.21832524521409,183.90168492456857,798.45127307869086,538.03617209889842,285.01547463608301,487.30262477380109]
[null,"Nevada",2027,73.380955644256844,149.38348219224983,270.56951979110943,458.57478438055188,10.413221371497652,21.74171351689381,3.7210485612435948,19.704216127352687,121.72099295630049,163.56481323057113,155.35604960626955,132.47632081282453,93.551211062216126,28.401825412770567,71.740342477743027,111.92019572063349,116.16687054232654,116.16687054232654,120.41354536401963,238.72902039300124,76.268002505824967,121.72233748362265,137.79569116666374,757.49811280309291,1659.0121532329445,694.62956163603326,1185.8168778943464,167.88333763984042,443.63481325501976,467.69795885828199,185.14565744024449,795.33996750874883,536.28252714129474,284.57763303982341,485.71708048767198]
[null,"Nevada",2028,72.490925241201722,149.187177017865,261.89172994271576,444.41073177081603,9.9416174615261479,20.734866100915816,3.5338017967430817,18.703323071988507,118.25928743241469,163.56481323057113,155.35604960626955,127.26163386850556,89.989396642767147,27.402778532249556,69.082251281837614,112.07562783741122,116.32877899730335,116.32877899730335,120.58193015719549,238.18090890789068,76.334860146461921,121.83098114965767,138.45742315428669,758.66212980757996,1661.6073348923346,695.60275524262374,1187.5342788893504,169.65821708460879,444.38278447270511,454.79777249982988,186.28560176148417,792.45772854215863,534.65799245103472,284.22288258519274,484.271087133533]
[null,"Nevada",2029,71.491362993537322,148.84058873272772,253.11667394612351,429.85585755001483,9.5580768150028454,19.927398615620863,3.3754859783699782,17.87272578344939,115.45271132003703,163.56481323057113,155.35604960626955,121.91894063349852,86.292830522334384,26.68298474590182,67.165247216536358,112.12221599301949,116.37730832606201,116.37730832606201,120.63240065910449,237.49945828231878,76.349638245879305,121.85499556121098,138.9478183390097,759.0589402299961,1662.4920232043687,695.93451384191872,1188.1197357516762,171.16029531080028,444.39371209198589,441.7576580633833,187.12110087328529,788.85633881406227,532.62811824065329,283.61155417584814,482.3888709472111]
[null,"Nevada",2030,70.523794074924382,148.54345346048376,244.55924380192295,415.6806648503366,9.3006115736924713,19.37415698186858,3.2518901581079742,17.231669712383798,113.49474008966405,163.56481323057113,155.35604960626955,116.60678018541492,82.643096946626315,26.312763105870481,66.126755108613281,112.19962849402015,116.45794634793765,116.45794634793765,120.71626420185515,236.87458628199636,76.384963813051513,121.91239960786584,139.50876642643198,759.77716229947293,1664.0933013713493,696.53499364278105,1189.1794065054346,172.63295787102075,444.40764019470663,429.27881598105535,188.09395424053449,785.06386867468962,530.49054416209765,282.93152790015512,480.39055431375436]
[null,"Nevada",2031,70.293571166899341,148.89959914984075,242.3720342113692,411.90349470766637,9.125845845059807,18.993173647417294,3.192996485524414,16.899395083199877,112.02668770696249,163.56481323057113,155.35604960626955,115.13891458436119,82.317131113688006,26.058365609917995,65.425234198958918,112.37932384787699,116.64512900820516,116.64512900820516,120.91093416853339,236.44143422310381,76.486650926805126,122.07764116771537,140.09456383768807,760.60380784589393,1665.9363105323857,697.22612257107585,1190.3990463125372,174.08723699460776,444.75711203844008,427.43718148677237,189.11104001200499,781.87272625081562,528.69190025045964,282.468275697183,478.75788820683385]
[null,"Nevada",2032,69.881990897636101,148.99845507529687,239.82389437439664,407.38231950723849,9.0000309415560871,18.729693621386531,3.1537498728223921,16.681301592019896,110.89179383308068,163.56481323057113,155.35604960626955,113.44614984516468,81.773329749124173,25.731926378488104,64.560470947984854,112.21249097813262,116.47134476888814,116.47134476888814,120.73019855964367,235.30230005455593,76.35747607406546,121.86773203201338,140.38520777151294,760.16145170096979,1664.9500700952854,696.8562828905732,1189.7463885646509,174.94707115155973,444.20073550074551,424.66567862580695,189.60348326802028,778.18881293069978,526.61551274275803,281.8276267720247,476.82574322644518]
[null,"Nevada",2033,69.483362015262202,149.13416446443568,237.20944231592932,402.78770927790777,8.8778747020273592,18.474693612229263,3.1154916579336329,16.469915786227883,109.83346923120075,163.56481323057113,155.35604960626955,111.76270759497014,81.244636111842198,25.412873401054913,63.720232576002374,112.10027017597118,116.35444809996997,116.35444809996997,120.60862602396878,234.26446629846919,76.263676925458498,121.71530841552718,140.70597848304186,759.85706356465721,1664.271430437534,696.60179350574094,1189.2972901656781,175.79571355863817,443.81561602130364,421.95656622440396,190.14953413672646,774.7313274386803,524.66674819271066,281.26907388559232,475.0315080397437]
[null,"Nevada",2034,69.206775844482038,149.47922619096877,234.96955769460828,398.81718311863051,8.782874665716573,18.266566508903207,3.0840253697425735,16.290596779274779,109.18907321742032,163.56481323057113,155.35604960626955,110.21582679171999,80.861386658850392,25.143849908932804,63.000337150228304,112.18007053495275,116.43757347390913,116.43757347390913,120.69507641286546,233.65011824041952,76.306483994156793,121.78486990216187,141.24125954125549,760.4399948677293,1665.5710766429452,697.0891613323688,1190.1573515651617,177.13363318207826,443.70071948274358,419.86547168455672,191.07701131652522,770.86638746149481,522.48832747829704,280.56262708866728,472.98889321870308]
[null,"Nevada",2035,68.877448114909896,149.76227549001706,232.62254340718115,394.87106157582718,8.6802496643114999,18.04851351996755,3.0507458353827253,16.105777185396928,108.34433208769876,163.56481323057113,155.35604960626955,108.59891037567908,80.414474703718781,24.861943677362849,62.260013037568264,112.22528356430928,116.48467037948883,116.48467037948883,120.74405719466837,232.97155957242657,76.328355084601441,121.82041042413444,141.69184982952999,760.62859422253541,1665.9915565496544,697.24684179542737,1190.4356117331699,178.41281729545568,443.46948200896071,417.50125817125496,191.85397824634072,767.16662837462979,520.40300872024568,279.9160322448256,471.04694348993905]
[null,"Nevada",2036,68.556184879584265,150.0787894260246,230.27770161001888,390.75159135847264,8.6176215996455259,17.898190312298297,3.027418482537835,15.966711679649258,108.63339655387216,163.56481323057113,155.35604960626955,106.98334411973951,79.97659569218267,24.65357220858651,61.692939326006091,112.38238487097512,116.64831757393245,116.64831757393245,120.91425027688976,232.50249648677215,76.423290986252667,121.97468126431767,142.16771627383207,760.92761709018839,1666.6582265488253,697.49684354757005,1190.8767918277606,179.67928201501127,443.59285311863334,415.17385378633031,192.6759352231451,764.08872756967253,518.6681919029063,279.49704860324505,469.484765950221]
[null,"Nevada",2037,68.016863671275104,150.06163316637793,227.38725784148323,385.6754319530794,8.5268361321415256,17.704607288508146,2.9972012421005916,15.8001802349006,108.6133038028384,163.56481323057113,155.35604960626955,105.11043052505266,79.278147496037036,24.395081542138374,61.022676773258929,112.05141583121687,116.30355815751759,116.30355815751759,120.55570048381833,231.08510533826475,76.19796537596963,121.60852714760776,142.26775439899421,759.64963990245485,1663.8089621519675,696.42836988157956,1188.9912505754576,180.15407129335699,442.31277494582173,411.73211361719285,192.82978266043455,759.85670450329258,516.28286981094629,278.65547012071966,467.21768041915334]
[null,"Nevada",2038,67.676717744042222,150.38568611954344,224.96135906952739,381.53745445155465,8.4707116767913568,17.570091384151631,2.9756177832157569,15.673700152533627,109.10133858430501,163.56481323057113,155.35604960626955,103.45889468301891,78.816749885224141,24.200429767589391,60.504388630607203,112.07027089581557,116.32319884980791,116.32319884980791,120.57612680380016,230.31716180023463,76.197851134630653,121.60834150543187,142.72597445052426,759.86268619161262,1664.2839466359317,696.60648956918692,1189.3055799718104,181.36682615530992,442.09733742231776,409.30007942409151,193.62048692388697,756.20168707977109,514.22276908132562,278.02515572760569,465.30303191014059]
[null,"Nevada",2039,67.353322899230335,150.75887883105366,222.62981831357871,377.43770487824219,8.4090146463249038,17.429278975078553,2.9527262190650299,15.544206924823062,109.40902046863602,163.56481323057113,155.35604960626955,101.81792592226451,78.374672849388304,23.996587870340779,59.975191089185998,112.10726134931852,116.36173057220677,116.36173057220677,120.61619979509507,229.58285056027452,76.210474333750966,121.62885420400241,143.22624364418843,760.25654473789859,1665.1620534829794,696.93578014885622,1189.8866815368779,182.59172661001986,441.89966602895674,406.94875928260927,194.48600000467843,752.41656595546101,512.08933717489617,277.34676793638852,463.30867096960719]
[null,"Nevada",2040,66.726528797172065,150.63437585313869,219.54249002314324,371.92786601743103,8.3184649516784255,17.244489419530016,2.9216011848733174,15.381841176903562,109.27452851814692,163.56481323057113,155.35604960626955,99.785435682435718,77.571239671036054,23.744922844598953,59.349311083241702,111.73329136981238,115.97217851022126,115.97217851022126,120.21106565063008,228.05031026263526,75.951751015350055,121.20842881160091,143.22831627669132,758.61424797612949,1661.5005356231206,695.56271143251161,1187.4636196056499,182.50126337965986,440.53429552893994,403.02501996869086,194.4896848671207,748.69078163979168,509.98934965151881,276.69008596095591,461.35065827177573]
[null,"Oregon",2018,78.00289487653923,111.9111887636241,283.92494301298655,467.6119125174086,27.399622288066173,57.038292648187571,7.8322999544135614,44.036924369793724,259.87240862577772,169.4007450370039,159.84579088078482,176.7253463389456,114.59059912302503,64.778521780244517,170.23937860079823,122.10250416536078,126.77344183891748,126.77344183891748,131.4443795124742,266.60271128894675,85.261467541331939,136.33671816632153,148.69122647599761,703.69670875143629,1539.0615145933666,649.64806797251208,1106.4377670103163,195.28091271315222,452.110557607288,728.34582781118183,196.37508721369764,849.98112013948241,567.08026771498089,300.59472195546465,517.08288754993862]
[null,"Oregon",2019,71.784197392211468,106.87372384995373,262.19318473406815,428.7375027671028,23.679432254140806,49.397186754687084,6.7403606092423711,37.902746001366388,230.90122280616117,169.4007450370039,159.84579088078482,161.22993839850579,103.4734923960865,57.466463521339016,150.07882581617329,116.3386728099011,120.76945084364698,120.76945084364698,125.20022887739287,254.06654835183281,81.195030103695302,129.72875733016198,142.25046098801366,682.05377694405661,1490.8084175967315,631.55315699853918,1074.5055715971541,170.66816327559252,437.82318694534814,667.04825650591215,185.63826886173757,849.5447320239773,566.83430350442359,299.77298782366711,515.75346240712474]
[null,"Oregon",2020,66.822507591627598,102.12986023714301,240.15896849267278,388.88318497754165,20.599792698914321,43.021992944245568,5.9094569729379263,33.109271455946676,206.42680012468381,169.4007450370039,159.84579088078482,143.06271760758887,95.976590454918835,51.16050998933428,132.79151178403239,115.23492218136475,119.61971060558831,119.61971060558831,124.00449902981178,251.24834226181116,80.839546142502513,129.1510958932237,141.15621593334734,677.76488516058714,1481.2462951125908,627.96736146254375,1068.1776975406738,166.47528413511571,433.91115697554534,627.63213258197322,183.72297866077892,849.10834390847231,566.58833929386583,298.95125369186962,514.42403726431132]
[null,"Oregon",2021,63.449784121864731,109.377877996656,247.46772327042459,403.83398513389108,18.298067055787001,38.154225735928911,5.2773615057341567,29.406384478652456,188.7373854222885,169.4007450370039,159.84579088078482,131.87857560448305,92.106485187729461,46.114716916572554,118.91428844590304,115.4577364365966,119.8518087881215,119.8518087881215,124.24588113964631,251.00514237155306,80.985844699827084,129.38883104887611,141.81274694370092,678.57883965922736,1483.0610101869729,628.64788001789498,1069.378613064466,168.26591002593074,431.06850252553852,612.7220005422347,184.81424221005818,848.67195579296731,566.3423750833083,298.12951956007203,513.09461212149756]
[null,"Oregon",2022,60.821487525062118,116.85210289719848,254.60212738060142,418.70564011205335,16.320437639306729,34.006901296615517,4.6822933086440983,26.044642892380224,173.41837599607751,169.4007450370039,159.84579088078482,121.45820074205679,86.451301382699086,41.735506091807892,107.01833720244048,115.83563455826861,120.24545266486312,120.24545266486312,124.65527077145765,251.04964428537457,81.232169994129549,129.78910965211756,142.75186623928562,680.22471907608724,1486.7305086412607,630.02394234636927,1071.806958782114,170.89090066611743,431.47656315228517,579.71541257180968,186.39118677113939,848.23556767746163,566.09641087275122,297.28132320647757,510.7791817664862]
[null,"Oregon",2023,58.990878933851477,122.25517822756899,254.13934135729028,419.39276492617603,14.086768189796096,29.560579037756149,4.0509921934161603,22.630914115880149,153.6574979801143,169.4007450370039,159.84579088078482,115.12233947864759,82.057370312991182,37.065511568712211,94.828061626019945,116.05771201814464,120.47678335223404,120.47678335223404,124.89585468632343,250.71240333738095,81.360072807252479,129.99695172344235,143.39112163399017,697.18913085259931,1524.5528000791878,644.20730210422266,1096.8364176745004,172.90666939805271,436.16637252530006,555.18230761838061,187.45323469049146,845.20996389172501,564.39107055715385,296.90849462293517,509.27783992722027]
[null,"Oregon",2024,73.885107003358101,144.60178715457818,288.26851937206914,485.8186699987653,12.734548240507593,26.737454398335043,4.5751993672746405,24.39175886709177,139.28474014761036,169.4007450370039,159.84579088078482,143.42683301020827,101.20076162072166,33.975414462589349,86.611192409779804,115.75683157291812,120.16336622178972,120.16336622178972,124.5699008706613,249.24546582737059,81.119478770624227,129.60598641392147,143.74065313629342,713.2699655653073,1560.4051490277689,657.65193345195644,1120.5622382208476,174.02321347294296,439.82028709160937,496.4162547188256,188.01766606323116,840.89375496464686,561.95829825280066,296.0850198429942,507.00558706926847]
[null,"Oregon",2025,73.831923708151038,145.33737346529577,283.59769088667861,479.03795594782878,11.850356023312251,24.810439234242828,4.2440430918887344,22.561789170143015,132.80208337695683,169.4007450370039,159.84579088078482,140.01967627209356,98.854101130654712,31.825783257571857,80.813560311141629,115.51129465528693,119.9075985992572,119.9075985992572,124.30390254322749,247.77348727376307,80.890666074764439,129.23416578314936,144.29025572788336,730.06037965324617,1597.8395107761321,671.68981962942405,1145.3349790865293,175.55646897779459,444.08750998152692,489.10981239486824,188.92599358959251,837.11479725989761,559.82834027376043,295.44932878353501,505.05427509171193]
[null,"Oregon",2026,73.967641440990946,146.37884848675321,279.24328696287262,472.93518601928827,11.141439311255372,23.268247451186618,3.9737268949323572,21.078568436417708,127.64742411670613,169.4007450370039,159.84579088078482,136.7938763129396,96.707574234352577,30.139585717502502,76.286480163575035,115.42736560635036,119.82017250661498,119.82017250661498,124.21297940687955,246.64735368160282,80.777429396190456,129.05015618046659,145.16868418684396,748.14845282009196,1638.1670138026998,686.81263382130101,1172.0222988383123,177.85968575870459,448.58071404475771,482.681690168746,190.39958342328279,832.28146483035846,557.10409835892938,294.44234987601243,502.47178493198612]
[null,"Oregon",2027,74.046131460769942,147.39161305082558,274.43217011020806,465.92827485649991,10.551983519256828,22.000900480966699,3.7452830476797625,19.842930709206968,123.30661556150744,169.4007450370039,159.84579088078482,133.40284593257275,94.419114191996101,28.807868738826436,72.734558186728293,115.68480640228864,120.088340002384,120.088340002384,124.49187360247939,246.32593965912142,80.923908391298696,129.28818454751752,145.94883428606624,766.00791470136824,1677.9848258743168,701.74431393314921,1198.3723231844792,179.91292934983278,453.66947267224344,475.81850117219312,191.70448658078675,829.0172710777008,555.26428006197648,293.98766249436346,500.82860531411848]
[null,"Oregon",2028,73.132874521693466,146.8966220594229,265.59638088679657,451.50154903338591,10.067829099021532,20.971805886505152,3.5524714529859733,18.816070790367036,119.72854824030087,169.4007450370039,159.84579088078482,128.11272681576048,90.804931271473933,27.79404459326609,70.038972766769504,115.85374992617548,120.26432283976617,120.26432283976617,124.67489575335682,245.77319726335747,81.000678772139395,129.41293641638362,146.6656655134575,767.22270354769375,1680.6932037177767,702.75995611559267,1200.1646334382172,181.79935764073369,454.44864882545534,462.67479832373613,192.90076148316501,825.99340016019858,553.5599164539301,293.61926315375104,499.33004937476107]
[null,null,2029,72.11120778972284,146.26808046614786,256.66511055497079,436.68327829345162,9.671937221237485,20.142864131570956,3.3880753601852316,17.957722127134282,116.8024593151936,169.4007450370039,159.84579088078482,122.69810148849675,87.058451290249366,27.063356371383726,68.094446751608842,115.90819053624834,120.32103180859204,120.32103180859204,124.73387308093568,245.07879225700819,81.020648165229616,129.44538668015522,147.19740146695744,767.65365852348805,1681.6540175381651,703.12026178732299,1200.8004674943954,183.40701738470631,454.47045266813757,449.40298656724593,193.77909726157463,822.21503973012534,551.43029512061582,292.98441412125351,497.37941368401312]
[null,"Oregon",2030,71.117623220972092,145.69592954365658,247.95042775860807,422.24228627441119,9.4020229639591655,19.56838202132538,3.2571609253905471,17.283941234215039,114.5674544723915,169.4007450370039,159.84579088078482,117.31123423434025,83.355142042101505,26.688075151067721,67.042575706290265,115.99466158966101,120.41110582256351,120.41110582256351,124.82755005546611,244.44309652089316,81.062631197827102,129.5136091081261,147.80471595693257,768.40913038822976,1683.3383443748482,703.75188484623993,1201.9150969461602,184.95906249913034,454.48869887086641,436.69753486410497,194.79899992651596,818.23620928168714,549.18768159513252,292.2782240986773,495.30845723652192]
[null,"Oregon",2031,70.882957886932573,145.78926155055856,245.74320501525528,418.43105664044685,9.2255762847936182,19.183794519733809,3.1983331802742283,16.95107966819814,113.09347050208801,169.4007450370039,159.84579088078482,115.83227373627142,83.023292873474844,26.430077440397522,66.331583975512189,116.18739375008755,120.61186848967449,120.61186848967449,125.03634322926153,244.00650281285925,81.175702809479873,129.69735047706192,148.43887538565451,769.27552048457358,1685.269964280639,704.47624281084939,1203.1933762365577,186.49165841462187,454.85268275720665,434.8168613855745,195.86510606457944,814.88825552732669,547.30065311540216,291.79714844709036,493.61644289599269]
[null,"Oregon",2032,70.469799996109714,145.64637871477126,243.17358628002216,413.87160053618965,9.0986063070518384,18.917867872873884,3.1592918045816925,16.733305912200294,111.9577935564831,169.4007450370039,159.84579088078482,114.13190141277028,82.477036503020656,26.098435532711783,65.453702057055736,116.01803267634372,120.43545070452468,120.43545070452468,124.85286873270569,242.83227390446712,81.04005146204004,129.47691703747216,148.75417947061939,768.8450615812452,1684.3102487876536,704.11634999122566,1202.5582717798136,187.41906990469067,454.28672560859263,432.00114935843277,196.38329257328036,811.0233163323386,545.12223284186348,291.13185080331942,491.61406347441766]
[null,"Oregon",2033,70.069273324025488,145.54982725172778,240.53649080474267,409.23753265683337,8.9753404366198062,18.660519444894422,3.1212311828090598,16.522231074640498,110.89983943267777,169.4007450370039,159.84579088078482,112.44040056312983,81.94549791430768,25.77434470746255,64.600766007959066,115.90555414726956,120.31828557007245,120.31828557007245,124.73101699287534,241.7635258637784,80.942394741992715,129.31822486739523,149.10202874233198,768.55560144957121,1683.6648911843777,703.87434138374522,1202.1311982893808,188.33505395947299,453.89692413633657,429.24770728453677,196.95746645777118,807.39593152899886,543.07770686179913,290.55180781148397,489.75460693684863]
[null,"Oregon",2034,69.788686610967162,145.6639781617416,238.27641715996992,405.23092551500758,8.8795250405289892,18.450551642803209,3.0898558869751258,16.342790628779003,110.25788736612533,169.4007450370039,159.84579088078482,110.88292760776578,81.556883796567647,25.501589140651848,63.871155559855524,115.99410895201737,120.41053015835142,120.41053015835142,124.8269513646855,241.13762854158236,80.992105395323591,129.39900467905792,149.68161486363789,769.17307661560017,1685.0415531588606,704.39059013099427,1203.0422260270147,189.74819072620426,453.7829209229497,427.11514497435257,197.92999931954574,803.34107010689786,540.79223951479707,289.81818074838128,487.63774204038953]
[null,"Oregon",2035,69.456115135217317,145.72979017976127,235.90762009697804,401.25003981820771,8.7760007563093776,18.230552269079375,3.0567019980207428,16.158030448110278,109.41539033290192,169.4007450370039,159.84579088078482,109.25629978019813,81.105508501601548,25.215569330712395,63.12033910605733,116.04600770720458,120.46459136167144,120.46459136167144,124.88317501613827,240.44351599080781,81.01889340468837,129.44253519427573,150.16970858830166,769.38756272139381,1685.5197477327101,704.56991360142797,1203.3586797450705,191.10114475148842,453.55012034427074,424.70763543089123,198.74534493510663,799.45950649117492,538.60444911320781,289.14670841901449,485.62520146290763]
[null,"Oregon",2036,69.131371370929074,145.83847345198996,233.54103141898997,397.09254907513099,8.7128954639704013,18.079005861302104,3.0333351077484623,16.018345908371188,109.70998534691688,169.4007450370039,159.84579088078482,107.63072813050073,80.662879577125494,25.005015232585286,62.547178423113706,116.21416697845906,120.63975726922818,120.63975726922818,125.06534755999725,239.96702447328215,81.123964834193316,129.61327626722124,150.68510812093319,769.71497232386446,1686.2497061325921,704.8436485111456,1203.8417418901793,192.44072572276261,453.68269849330568,422.33675580288531,199.60768188297837,796.23035899891261,536.78438416302333,288.71160454452792,484.00623798442848]
[null,"Oregon",2037,68.59200966252186,145.64186186254946,230.6258927652494,391.9739054630611,8.6213288960497358,17.883744990872319,3.003198103906072,15.851753597071014,109.69459285153596,169.4007450370039,159.84579088078482,105.75165255121948,79.963778654252494,24.742964008680978,61.867855455971714,115.87273239594522,120.28409624577627,120.28409624577627,124.69546009560734,238.5003141633095,80.884234329634808,129.22371419731365,150.79449443150222,768.43031458537757,1683.3855473391477,703.76958945332035,1201.9463440713398,192.97678719065536,452.37281830126835,418.84492160044988,199.77224018700301,791.79037618660414,534.28184839608571,287.83764665669685,481.65674275480683]
[null,"Oregon",2038,68.248472288613669,145.78070867052554,228.17694005557212,387.79815222016845,8.5647896811589455,17.748193253839837,2.981552207035767,15.724641101677882,110.18873337636775,169.4007450370039,159.84579088078482,104.09010682597885,79.49772610585002,24.546424268903731,61.344368444907907,115.89726145150138,120.30964734531393,120.30964734531393,124.72203323912647,237.71321607067267,80.887484581988929,129.22899585738907,151.29082920294368,768.66984977873403,1683.919588994064,703.96985558745064,1202.299755439996,194.26150048858594,452.15623662328142,416.36796839916678,200.60193826389281,787.95575281981871,532.12051522571562,287.18308116207737,479.67249581013755]
[null,"Oregon",2039,67.921308320052077,145.97758690531086,225.8239014299597,383.66091710439287,8.5026163347396562,17.606297309309348,2.9586242147497082,15.594680496680152,110.50205651382498,169.4007450370039,159.84579088078482,102.4386877544252,79.050540578445521,24.340413352847577,60.809490455453862,115.94092544433772,120.35513067118509,120.35513067118509,124.76933589803249,236.96154803609556,80.904576894240307,129.2567708647976,151.83259007372396,769.09428860734556,1684.865874771996,704.32471327376254,1202.9259754365557,195.55814142917495,451.95749663692902,413.97180683692983,201.50977150149885,783.98463251379974,529.88224741686872,286.47859266403088,477.60563884699582]
[null,"Oregon",2040,67.289200270534593,145.70871485249421,222.69954243626557,378.08425753026603,8.4110605864951573,17.419623760758459,2.9274666753685392,15.431924737034109,110.36716693257688,169.4007450370039,159.84579088078482,100.39377741880412,78.240158959947863,24.084996413691513,60.174566951664389,115.55293197577159,119.95097080809545,119.95097080809545,124.34900964041925,235.37150113186902,80.627795663634544,128.80700136506323,151.83482917746099,767.42920865841006,1681.1535615567325,702.93259630589114,1200.4692989509574,195.46645752654504,450.54943954780282,409.97087582244086,201.51362005928209,780.07576480101375,527.67906743329866,285.79664510460259,475.57645140344766]
[null,"Texas",2018,79.765945009886792,93.35318140723011,290.1094363514656,479.15750416365972,26.264969828068711,54.979929337652713,7.7272405069538026,43.367113701095775,249.01604613086241,157.07234781072157,150.02982190255267,181.47965749913993,117.26557173913858,62.264854703332432,164.0524446047867,112.96461734780785,117.25480973729981,117.25480973729981,121.54500212679183,247.56544708571144,74.442507627975459,118.75590830711724,130.43423162220864,710.91409993580169,1555.1527473978531,655.6822802741948,1117.0863769544619,167.00741129731463,437.40151674392592,706.7541193801128,180.95092960022757,775.10545376632922,524.87761939556731,279.59267511667031,482.90757776073423]
[null,"Texas",2019,73.400448316367331,87.719363741607609,267.74177708451566,439.12687592416813,22.749424468494588,47.707083538622712,6.6676838267025182,37.408972712637755,221.78170618099821,157.07234781072157,150.02982190255267,165.56297027198514,105.88149334269085,55.33860172577026,144.84459435702738,107.84147020142242,111.91819812648167,111.91819812648167,115.99492605154094,236.40624826385812,71.061335107743048,113.26150296173955,125.09070798302557,689.38582328109146,1507.1552749623067,637.68322851593962,1085.3233448687761,144.96187117452143,423.48447855222594,647.53859852423534,171.39135940603794,774.71322198138012,524.65654329859592,278.83716680324522,481.6797747496604]
[null,"Texas",2020,68.292686741858759,82.547703439961666,246.80083175427566,401.35331457235918,19.817268310602888,41.597428068082024,5.8533129732740301,32.713018045578998,198.54882158877871,157.07234781072157,150.02982190255267,146.82650505549131,98.154590967186621,49.331847343650118,128.29680359678062,106.84565514016703,110.88089077100733,110.88089077100733,114.91612640184761,233.85416137725193,70.768337897757078,112.78538249551238,124.17128846192806,684.91081681757964,1497.1782082338045,633.94182889337446,1078.7208753707719,140.8265402698735,419.51767407525961,609.17279205171769,169.64825588013179,774.32099019643067,524.43546720162431,278.0816584898202,480.45197173858651]
[null,"Texas",2021,64.852826723001243,92.53151098245155,252.32072762664362,413.01089665962479,17.617631605479378,36.916385809906174,5.2311799126045111,29.074131922484472,181.69171686323133,157.07234781072157,150.02982190255267,135.35149215300851,94.203597837203404,44.503743084251312,114.9639417271997,107.03209152881355,111.07509534251415,111.07509534251415,115.11809915621473,233.59187715160243,70.882254936215219,112.97049768300678,124.71569087344304,685.69498548420461,1498.9265155111325,634.59744452999223,1079.8778445728533,142.34579674556667,416.8301276637801,594.55507137069742,170.61904864739861,773.92875841148089,524.21439110465292,277.32615017639517,479.22416872751285]
[null,"Texas",2022,62.499839054555821,102.77632412301584,257.73702626704085,424.70567900750535,15.735121456399034,32.939565697968042,4.6554589175275005,25.812163729452493,167.18267471507883,157.07234781072157,150.02982190255267,125.42545382846365,88.909823985985582,40.307414605277735,103.52268238483637,107.35520644575149,111.41167338099112,111.41167338099112,115.4681403162308,233.58217315435854,71.078326996252343,113.28911478056717,125.49635283588904,687.33621327390665,1502.5856430836739,635.96961778303012,1082.2993272217263,144.65602930377477,417.2845499881762,563.91590479508966,172.02820922622561,773.53652662653133,523.9933150076813,276.54631230455726,477.08573139075691]
[null,"Texas",2023,60.641633738214381,111.0394568271941,255.47826199601622,422.07203543369729,13.610205075055172,28.683854778042402,4.0421637486191448,22.490348323499997,148.45876447001169,157.07234781072157,150.02982190255267,118.9998069776405,84.4250621549904,35.851325657595929,91.848883654599064,107.54160621533616,111.60583980764184,111.60583980764184,115.67007339994753,233.23525441260696,71.176850886450723,113.44921610213954,126.02630805782667,699.35664174304134,1529.3852833138201,646.01948332513746,1100.034384543332,146.39326594431517,420.52219053065414,539.21606770640665,172.97257009525393,770.81707132684699,522.46053111149558,276.20353100407442,475.69915310850706]
[null,"Texas",2024,73.258189882722831,138.42557748282644,283.04989355273949,476.10578534375088,12.319262192890175,25.970802699977092,4.4871402619951626,23.918357539901049,134.8096951940494,157.07234781072157,150.02982190255267,143.02308609188213,100.32115934202589,32.881521722129776,83.929814734260788,107.25335258027482,111.30557560445294,111.30557560445294,115.35779862863106,231.86253160310176,70.962767649186134,113.10133084158454,126.31404261016014,710.47057508246417,1554.1638850969225,655.31145946557115,1116.4319899965374,147.27788215173175,422.72896499880574,484.02325778345772,173.46777266964793,766.93760194733954,520.27392109759126,275.44642232613705,473.60059275255514]
[null,"Texas",2025,72.93199446437815,137.93762288120848,277.2229219630608,467.08585656384679,11.474525157873805,24.116056063399089,4.1694215559094001,22.154771166392969,128.65609545728145,157.07234781072157,150.02982190255267,139.10962686628127,97.620233141218051,30.803389572649408,78.314072705895896,107.01193446948636,111.05409840571495,111.05409840571495,115.09626234194356,230.47711408748668,70.756233167596022,112.76571230900066,126.76904850497245,722.28195279049714,1580.4974446415843,665.18654478893484,1133.8586116785734,148.55844664522581,425.52872796277313,474.84868933516543,174.27336462589244,763.54102153390011,518.35948486456186,274.86196336111789,471.79844034514878]
[null,"Texas",2026,72.801810270276732,137.74933183982546,271.83111051587662,458.94431272539077,10.799200462949639,22.634915006208761,3.9115954926648593,20.732138043444181,123.78819113747926,157.07234781072157,150.02982190255267,135.41438481830838,95.14732018950744,29.171812591695726,73.926002623673952,106.91251381445483,110.95053522339046,110.95053522339046,114.98855663232608,229.39661258573051,70.644804988151762,112.5846415174037,127.49896161273051,735.32860187245967,1609.5850516263165,676.0943979295572,1153.1077648316616,150.5737640387832,428.54531038761706,466.68464770505267,175.58911663308234,759.19675426645131,515.91089785927261,273.93613965897612,469.41335743068782]
[null,"Texas",2027,72.606197921596092,137.53100290528812,266.08096207254755,450.06676246503918,10.240435376744916,21.422544230859714,3.6955484394362568,19.555323554959983,119.72034013923306,157.07234781072157,150.02982190255267,131.56712194335702,92.540328472041153,27.883471159219283,70.483873609237548,107.12916112510057,111.17620950531312,111.17620950531312,115.22325788552563,229.06079541536567,70.757888492761936,112.76840221239527,128.14671001073194,748.10943839179799,1638.0800271657063,686.78001429837195,1171.9647354676499,152.35367581844659,432.08751468806435,458.19688444644214,176.75258579691064,756.26285094384525,514.25724325925853,273.51809678652813,467.89578354286181]
[null,null,2028,71.741249564528331,136.37364534774792,257.57631956325463,436.18932159908167,9.7851445387778444,20.44432214849364,3.5156341866292546,18.588321308539072,116.40929429007855,157.07234781072157,150.02982190255267,126.43667531073248,89.037006020632603,26.90278260056041,67.871863484425205,107.26591315247232,111.31865953382533,111.31865953382533,115.37140591517837,228.51559372282151,70.812041773991936,112.85640129439398,128.741522185176,749.20387217539667,1640.5200725235525,687.69503178425055,1173.5794727121402,153.97617205763331,432.79626723412656,445.55504520590756,177.81799211690716,753.54495317053886,512.72533724157643,273.17938776408027,466.51177820450056]
[null,"Texas",2029,70.764220294566059,135.12179198452662,248.97139939367005,421.91993672230728,9.4177652916716195,19.664716746627157,3.3654266096236234,17.794459541968049,113.75739877039896,157.07234781072157,150.02982190255267,121.17253381491199,85.39467737981208,26.196289983726608,65.988143552665733,107.30130418935947,111.35552519724945,111.35552519724945,115.40974620513944,227.84823104736236,70.819888443317225,112.86915213204757,129.18159401908065,749.55121558347855,1641.294473781275,687.98543273056725,1174.091945472916,155.33274412477064,432.79030103263506,432.75419024749908,178.59645501545501,750.14890959599029,510.81120359046707,272.59570296474919,464.71025038809455]
[null,"Texas",2030,69.82542307118581,133.96185541179233,240.58831327507724,408.03853159649873,9.1768743038286029,19.139554401705656,3.2517966512494918,17.197734999362904,112.16577831625298,157.07234781072157,150.02982190255267,115.94406308317508,81.805698426624716,25.831649498099509,64.964396685347708,107.36602479112858,111.42294249075889,111.42294249075889,115.47986019038927,227.2348339546383,70.846573032702025,112.91251458979791,129.68630437119685,750.21810899286947,1642.7813143404967,688.5429984207791,1175.0758854349765,156.69795813783327,432.79773407978655,420.51224213486068,179.50728725196313,746.57268074522074,508.79551096548806,271.9464267423449,462.79759921267691]
[null,"Texas",2031,69.601410269707273,133.38902593742833,238.41632486548957,404.28560044798513,9.0040417496916518,18.762764562138738,3.1926409657689696,16.865377067287643,110.70043920670832,157.07234781072157,150.02982190255267,114.48784623795831,81.487832555367532,25.581805620356135,64.274677604682623,107.52793151094212,111.59159532389805,111.59159532389805,115.655259136854,226.80371308688706,70.934003060052348,113.05458838424217,130.21345676622906,750.99038877169176,1644.5031146388262,689.18867401767136,1176.2153134724301,158.04613314249335,433.12910316728266,418.71714818208682,180.45979450619606,743.56349275328535,507.09942318821533,271.504122303359,461.23492356048831]
[null,"Texas",2032,69.190720705200462,132.6238523548646,235.8829054967247,399.78933573003997,8.8794868792528323,18.502027240742986,3.1529591814898206,16.646092983511341,109.56075273649668,157.07234781072157,150.02982190255267,112.80030885059959,80.945762594332777,25.262047316803205,63.426566359786698,107.3635925163733,111.42040887122219,111.42040887122219,115.47722522607107,225.7078502985367,70.812020734319702,112.8563671049266,130.47404672193827,750.52741763316317,1643.4709129644734,688.80159886554259,1175.5322401782742,158.81194259818037,432.5805844162075,415.99311205284175,180.91785201207713,740.08963096532887,505.14142836227632,270.89244283025295,459.38560733805059]
[null,"Texas",2033,68.793554365216053,131.92797566064021,233.28456562690749,395.22104809804898,8.7585382771963491,18.249657260098299,3.114281351323319,16.43355646246928,108.49627964619695,157.07234781072157,150.02982190255267,111.12285974060632,80.41949444665353,24.949457027208783,62.602447691043039,107.25093323864066,111.30305545691731,111.30305545691731,115.355177675194,224.70789527260496,70.722286876621695,112.71054958616733,130.76184609874943,750.19875348594587,1642.7381498022701,688.52681315877203,1175.0473247323621,159.56677379433773,432.19787574830355,413.33217244732197,181.42642972535984,736.82928641065189,503.30377961327639,270.35914710172239,457.66828888042255]
[null,"Texas",2034,68.522311966749356,131.44985263176815,231.05989751874733,391.276645825184,8.6644240270582102,18.043602327587934,3.0825841810723809,16.253869734875177,107.84451099467842,157.07234781072157,150.02982190255267,109.58656566763155,80.043318502611669,24.685149164872243,61.894706222741107,107.31849846331563,111.3734358992871,111.3734358992871,115.42837333525857,224.1061475233538,70.756208384219079,112.76567203601309,131.24337574437826,750.73362308194805,1643.9306421015108,688.97399826245442,1175.8364754356844,160.80216151051809,432.08025095052568,411.28962995272775,182.2944698553851,733.18471984982193,501.24956936989975,269.68464506550367,455.71323852805159]
[null,"Texas",2035,68.196908163082483,130.95405411376072,228.72982338227922,387.35481477979221,8.5627764912338051,17.827732480896024,3.0490138119613297,16.06838461775061,106.99181204304097,157.07234781072157,150.02982190255267,107.9785705096851,79.601786074475015,24.408473160192507,61.167606624491384,107.3542445800632,111.41067143756582,111.41067143756582,115.46709829506841,223.44556668696748,70.77163405704836,112.79073875436072,131.64841924252264,750.88466188618781,1644.2673805163972,689.10027565796702,1176.0593184170807,161.98049740893197,431.84860943429999,408.97475004669445,183.02066011608193,729.69591579834639,499.28315254088614,269.06728854173156,453.85453787514342]
[null,"Texas",2036,67.879992648927342,130.52357784706712,226.40192494088291,383.26350372961599,8.5006691457417354,17.678802849166715,3.0256856621121284,15.929863065599939,107.27306444726187,157.07234781072157,150.02982190255267,106.37241611048417,79.169796787816225,24.202747985255268,60.607881984315526,107.49627343262479,111.55861815898415,111.55861815898415,115.62096288534349,222.98407540913905,70.853921642880195,112.9244560813374,132.07629053930307,751.14308996798832,1644.8435441724073,689.31633752317077,1176.4406045848057,163.14691067355113,431.95930598623488,406.69729760708253,183.78924417120413,726.793512548227,497.64725252718227,268.66725088763161,452.35932902909366]
[null,"Texas",2037,67.338594955862462,129.84869430105809,223.52895617504146,378.21508513735188,8.4107352046307629,17.487099689195549,2.9952582925507332,15.762917194743611,107.24502124100506,157.07234781072157,150.02982190255267,104.50175443316991,78.469583806109284,23.948753426674234,59.948976102046181,107.17822275297274,111.22731536767995,111.22731536767995,115.27640798238713,221.62874554502346,70.645383671765984,112.58558187827686,132.16474469785982,749.8671187196187,1641.998752094459,688.24954096902695,1174.5580229334441,163.53429773938126,430.70935937823481,403.30715155273532,183.92820198042213,722.80279345726092,495.39793813045594,267.8637276746,450.1894307591337]
[null,"Texas",2038,67.002589132852506,129.50142755108499,221.12155014372718,374.10493402524418,8.3550658215526727,17.35375731482911,2.9737154653968143,15.637047220758555,107.72527417222881,157.07234781072157,150.02982190255267,102.8595161124594,78.013843186497468,23.75636008237031,59.436891317998999,107.18890699769946,111.23844478927032,111.23844478927032,115.28798258084113,220.88342221324123,70.640667693949382,112.57791841432484,132.57668036682628,750.04189624823857,1642.3884161288775,688.39566547965978,1174.8158902438945,164.6482300526412,430.49310060576772,400.9265826064169,184.66733064938251,719.35617996270548,493.45530143352482,267.26191541716781,448.35686095514859]
[null,"Texas",2039,66.684021980280889,129.23361848768644,218.80682140181733,370.03293445331406,8.2938912329849721,17.214157083009976,2.9508197633935733,15.507899271522227,108.02506501467921,157.07234781072157,150.02982190255267,101.22860727317193,77.578245906788652,23.555156547700125,58.91455906950894,107.2163991803214,111.26708247950147,111.26708247950147,115.3177657786815,220.16935176473467,70.647345655354187,112.58877010160769,133.02659162947495,750.39251343025069,1643.1701160670193,688.68880345991158,1175.3331930950258,165.77461834069763,430.29476040558836,398.62729327997823,185.47695332329636,715.78688109654286,491.44351479986972,266.61420358874193,446.44799589680196]
[null,"Texas",2040,66.063483833828869,128.60152716572205,215.75551926210122,364.58703284769297,8.2045691449097546,17.031642851593659,2.9196672053393633,15.345694716985824,107.89056427592253,157.07234781072157,150.02982190255267,99.20789966996891,76.782993622688153,23.308326154512212,58.300224096926122,106.86031701668894,110.89616355905098,110.89616355905098,114.93201010141301,218.71017096145656,70.41002142522143,112.20311822764187,133.02846345289134,748.77557991144226,1639.5651458242546,687.33694009244175,1172.9475523597162,165.68542035307996,428.97865422714142,394.79500155655836,185.48042586039233,712.273535738036,489.46326559780192,265.98721606256845,444.573920875211]
[null,"Utah",2018,77.783114437459403,115.00211998155085,282.13930640072999,464.31890709067346,26.668158913009638,55.667515225496579,7.7187946977319912,43.362918819282775,253.00469901714123,158.49303381037959,152.29069998344576,176.35705508184719,114.25713914649018,63.1894337865117,166.19479586187617,116.10794413071466,120.52910846949442,120.52910846949442,124.95027280827418,254.11404455010063,77.047561410518298,122.98912070374936,134.83025988024963,697.99345299665288,1526.3460591400783,644.8797721775295,1098.0231273721108,175.45033470984484,436.23327702025523,706.22403925638037,186.34399831139442,789.68641221432949,533.09597779353146,284.11506168275622,490.45442575736286]
[null,"Utah",2019,71.586183644711511,110.36363274907701,260.57036170240184,425.73943604115385,23.067937854893895,48.249469740920361,6.6502457533279422,37.358209677413363,225.02060864110663,158.49303381037959,152.29069998344576,160.90160387517952,103.17847799931539,56.100954220531989,146.60980687852762,110.72149692432654,114.91822596284015,114.91822596284015,119.11495500135376,242.39199893162763,73.463378000567829,117.16482266257984,129.15817426898786,676.71398578116793,1478.9033094605763,627.08874144361414,1066.6271912020161,153.00849941297437,422.51152882302915,647.00408855020692,176.30311665717605,789.28558161948354,532.87005509461801,283.34529291397479,489.20418178566428]
[null,"Utah",2020,66.622105127361948,106.1511336300936,239.43274990739735,387.55634152530007,20.079040842228871,42.043850892688312,5.8339013223205569,32.649943352161344,201.29171273210872,158.49303381037959,152.29069998344576,142.74052454008492,95.679703732126185,49.974087924363594,129.7843431262927,109.68416627221906,113.83767320022817,113.83767320022817,117.9911801282373,239.73948792977265,73.151187269688108,116.65751272490031,128.18992483345593,672.4171351627142,1469.3234427191305,623.49629180723139,1060.2875746113134,149.03606433051897,418.69566735741358,608.81409673154496,174.49717462784324,788.88475102463667,532.64413239570456,282.57552414519347,487.95393781396513]
[null,"Utah",2021,63.258911439737183,112.93837488430287,245.87376909514614,400.88350949359193,17.84171159445587,37.298495647803861,5.2117104814104218,29.007744243120989,184.11261599535959,158.49303381037959,152.29069998344576,131.58199146397169,91.82118984758479,45.061949021159201,116.25605272984802,109.88769420898456,114.04968146769224,114.04968146769224,118.21166872639992,239.49354608933393,73.276980901568692,116.86192737670619,128.76798961680717,673.2077291797525,1471.0860754393379,624.15727947580444,1061.4540238601246,150.63501029195919,416.00207331453521,594.29234282720563,175.51738964542221,788.4839204297906,532.41820969679088,281.80575537641204,486.70369384226632]
[null,"Utah",2022,60.785717609059525,119.92362443593947,252.17517551538094,414.18466172025586,15.922530032544991,33.260137824632828,4.6300928236786181,25.718277179868281,169.27282585843213,158.49303381037959,152.29069998344576,121.52060943705098,86.398904047894888,40.79606377811956,104.65374539998855,110.23565994058112,114.41214577143865,114.41214577143865,118.5886316022962,239.51515644218421,73.490511267883392,117.2089142219676,129.59563603726357,674.82758157101921,1474.6975464582522,625.51158151198911,1063.8439690577061,153.01200473913661,416.41792613851129,562.90848195019828,176.99412835991188,788.08308983494385,532.19228699787766,281.01119782120492,484.52617158094114]
[null,null,2023,58.973923561450817,124.73862062693921,251.0170158590339,413.55949892208923,13.755521833156751,28.934257711043731,4.012120215386286,22.374422880577217,150.12947292208489,158.49303381037959,152.29069998344576,115.24205936374496,82.033051076236532,36.255439350378644,92.786245333496666,110.43875107288612,114.62369903425636,114.62369903425636,118.80864699562666,239.18091000971631,73.60005189591638,117.38691774252121,130.15844169040383,689.5109149702256,1507.4341550531933,637.78781019139137,1085.5079025044754,154.82288037889882,420.36390668348423,538.78770394626019,177.98685616846285,785.30401652355715,530.62590022236884,280.66194641662702,483.11425035006278]
[null,"Utah",2024,72.734063733332547,145.175783956613,281.78478937883267,473.59882271671239,12.44175243975139,26.182717398720051,4.4984616866439717,23.980285094306033,136.19332039054726,158.49303381037959,152.29069998344576,141.39635818852227,99.585778954167807,33.241525839669976,84.764887669463278,110.14916681185602,114.32204876234999,114.32204876234999,118.49493071284401,237.78219676095375,73.382273786102601,117.03302831407383,130.46536586918603,703.31476635680474,1538.2099511355082,649.32873419855309,1105.8742394919911,155.79531449683964,423.3068505134047,482.72144438850091,178.51183492793115,781.33949840252717,528.3913536450608,279.89054707595329,480.97733391427352]
[null,"Utah",2025,72.567635397774779,146.05529994599959,276.72385998010316,466.0218393087373,11.582441844099895,24.303165045511882,4.1758696229493628,22.194457157228207,129.90752253441406,158.49303381037959,152.29069998344576,137.82272474245207,97.120670545543206,31.139476507524673,79.092792249287285,109.91033454591862,114.07326515199858,114.07326515199858,118.23619575807855,236.37541799145083,73.173952787696521,116.69450669166397,130.94899294376933,717.81203575186737,1570.5317281454777,661.44940107988918,1127.2636521676645,157.15672790117034,426.8361821223827,474.76038310827624,179.3600621228228,777.8684555146134,526.43494765369121,279.29505626544653,479.14224297287524]
[null,"Utah",2026,72.589890472018453,147.23837774192759,272.02180284456364,459.19097980426,10.894315770745038,22.800307433300095,3.9131838466676161,20.749850962713261,124.92032356903874,158.49303381037959,152.29069998344576,134.4423553063541,94.863703890062737,29.48998455574446,74.662430044902848,109.82183954409707,113.98108285843445,113.98108285843445,118.14032617277179,235.29078739372736,73.067080924247591,116.5208399135594,131.72303447531567,733.56129360137936,1605.6448234314357,674.61681234605476,1150.5002608497405,159.23811204970082,430.58049890940686,467.71287746744804,180.73960062530324,773.4289498452614,523.93268082187478,278.35175735179814,476.71356711126498]
[null,"Utah",2027,72.552259533664838,148.38055806982356,266.91227353399745,451.54263949403401,10.323336026498492,21.567353442885221,3.6919741740593111,19.549930727835829,120.73449126434812,158.49303381037959,152.29069998344576,130.904374909604,92.469951145417639,28.187413912286743,71.186790956676475,110.05748947421476,114.22655153564033,114.22655153564033,118.39561359706597,234.97011139359324,73.19262666513049,116.72485174249412,132.41027745944839,749.07010809442352,1640.221848092006,687.58319715212428,1173.3821169810369,161.08711463326034,434.87380825157322,460.28384968809593,181.96056769959708,770.43072721480007,522.24277352106913,277.92582378958053,475.16825602491855]
[null,"Utah",2028,71.672610367146561,148.18366375301594,258.38659873258428,437.62919906938851,9.855930664905884,20.568871811151055,3.5063052279915135,18.557418028808208,117.3027782884825,158.49303381037959,152.29069998344576,125.75259606102317,88.949806542336404,27.195899153548623,68.549355759160989,110.20994086490865,114.3853550676132,114.3853550676132,118.56076927031775,234.43173586808823,73.256337901776789,116.82838250204438,133.04159825414825,750.2178525930226,1642.7807501171224,688.54278588935199,1175.0755093761559,162.78093263669217,435.60138475792127,447.58571211942024,183.07942130393286,767.65324557509427,520.67728386959857,277.58072152855738,473.75895476447243]
[null,"Utah",2029,70.684851476888667,147.83780122067381,249.76512436930568,423.33161983446848,9.4758484053791499,19.768199050643563,3.349359263871786,17.73393162128508,114.52114734044537,158.49303381037959,152.29069998344576,120.47443559676532,85.296642491864915,26.481530975345027,66.647247226818237,110.25556691736679,114.43288220559042,114.43288220559042,118.61019749381404,233.76251906194807,73.270369458224096,116.85118378127125,133.50944756359718,750.60880546623537,1643.6523790259662,688.86964720596825,1175.652323968068,164.21421215214494,435.61182356646117,434.7498937766789,183.89943381980643,764.18275129507083,518.72118709358563,276.98601949635793,471.92449982993111]
[null,"Utah",2030,69.728736673860396,147.54103471397369,241.35767219505954,409.40729369748942,9.2207698032929812,19.21969126735824,3.2268842221629392,17.098587819010817,112.58406505782513,158.49303381037959,152.29069998344576,115.22646004719067,81.689764280460096,26.113941615990548,65.616532030968202,110.33145300140441,114.51193020979628,114.51193020979628,118.69240741818814,233.1488466144927,73.304008502814511,116.90584722873068,134.04462208760137,751.31688106680406,1645.2310356087505,689.46164390619401,1176.6970245372829,165.6198452507729,435.62530390998228,422.46537717170156,184.85430680577005,760.52812157722315,516.66130488898045,276.32448798249101,469.97689049809043]
[null,"Utah",2031,69.500428122215979,147.89139783847347,239.20587320995253,405.6937856660702,9.0475036547790246,18.841777093936322,3.1684415613055901,16.768899917310264,111.12841088112546,158.49303381037959,152.29069998344576,113.77533830621108,81.366842840880111,25.861495954393142,64.920568017155901,110.50774901666742,114.69557189236187,114.69557189236187,118.88339476805633,232.72338483521284,73.400972899138509,117.06341437275722,134.60350520924806,752.13190573673285,1647.0481359822948,690.14305703255263,1177.8995188045417,167.00793249070531,435.96524862717934,420.65688989120946,185.85259779542798,757.45296382842582,514.92803415784022,275.87383490909036,468.38565330755711]
[null,"Utah",2032,69.093100385345025,147.986699610388,236.69905150027981,401.24897509388347,8.9227778838215048,18.580465658081554,3.129499809528403,16.552526239926333,110.00347815071612,158.49303381037959,152.29069998344576,112.10221855182293,80.828894586372016,25.537630093386102,64.062771851562559,110.34389957564181,114.52489539129354,114.52489539129354,118.70589120694527,231.60494353799504,73.277661742092377,116.86303374255721,134.88078406293201,751.69516174217563,1646.0744079313306,689.77790949035341,1177.2551412938396,167.8282579540697,435.42379316972705,417.93500234981718,186.3359041180789,753.90294534366672,512.92711464824856,275.25060979490593,466.50253652252349]
[null,"Utah",2033,68.69855926138618,148.11853158453448,234.12709093397422,396.73202876086816,8.8016782152700213,18.327559940943814,3.0915382852262105,16.342803457524273,108.95442224542981,158.49303381037959,152.29069998344576,110.43830682656579,80.305862163576165,25.221086533322676,63.229286338179314,110.23365956740736,114.41006204938267,114.41006204938267,118.586464531358,230.58594342226934,73.1881060955198,116.71750581687679,135.18680671916317,751.39451215752058,1645.4041034564007,689.52654579253453,1176.8115588061974,168.6378943332154,435.04896636193342,415.27440915077261,186.87183119554018,750.57112498284732,511.04917953578649,274.70724794295444,464.75383006898642]
[null,"Utah",2034,68.424490783703234,148.45789536090467,231.92344106859605,392.82850042890482,8.7074915704152858,18.12110863088531,3.0603114414469594,16.164876075173815,108.31562755086456,158.49303381037959,152.29069998344576,108.90920289808504,79.926403063449712,24.954113537285551,62.515042094122336,110.31189691377425,114.49155928518151,114.49155928518151,118.67122165658876,229.98262260892545,73.228889200483778,116.78377836244326,135.69749247752185,751.96912972999667,1646.6852141839208,690.00696280823513,1177.6593540616373,169.91486150249284,434.93709929466519,413.22089971756606,187.78216295264031,746.84665940257071,508.94993529963085,274.02001447015948,462.76304661645014]
[null,"Utah",2035,68.098362182316507,148.73578095817169,229.61452616494333,388.94887142885403,8.6057487109130157,17.904822237453043,3.0272869637568456,15.981494841776144,107.47824812414937,158.49303381037959,152.29069998344576,107.31097067363383,79.484104228154095,24.674381562723681,61.78057099952764,110.35619323589779,114.53770128739356,114.53770128739356,118.71920933888927,229.31629398569802,73.24970256872983,116.81760008584304,136.12737526056137,752.15477048309435,1647.0990979163244,690.16216969923209,1177.9332490953866,171.13573608504933,434.7120195099202,410.89911413901729,188.54475510314717,743.28137107838347,506.94040915327071,273.3910051492046,460.87037387861511]
[null,"Utah",2036,67.780196214748969,149.04683674771979,227.30773025437929,384.89899195454979,8.5436446579557384,17.755660240528705,3.0041307787713087,15.843480755137287,107.76467246704544,158.49303381037959,152.29069998344576,105.71407639082294,79.050724651071036,24.467507734934141,61.2177583287651,110.51032865791201,114.69825901865833,114.69825901865833,118.88618937940467,228.8556252392039,73.34023762290002,116.96471954886965,136.58137388321896,752.44933387902324,1647.7558255396598,690.40844305367841,1178.3678496574762,172.34446927669737,434.83195308872018,408.61349315900623,189.3515090132147,740.31533908946801,505.26864566860945,272.98341665945441,459.34783660729022]
[null,"Utah",2037,67.246783532830122,149.02711587914257,224.46435139094336,379.90870772915463,8.4536360289272956,17.563627895133166,2.9741432637403333,15.678233103020965,107.74466560096675,158.49303381037959,152.29069998344576,103.86315699829049,78.360135469045147,24.210983253926994,60.552724600394455,110.18537643620147,114.35976712104318,114.35976712104318,118.53415780588492,227.4640832231332,73.125193079443704,116.61527216575311,136.67679689940871,751.18832113743269,1644.9443835653694,689.35415278965979,1176.5073379311918,172.79702101808914,433.5863460687948,405.23327864936823,189.50245269338075,736.23713235437947,502.97002005428692,272.16472669484153,457.13827839090743]
[null,"Utah",2038,66.90998230388594,149.34563782417874,222.0778961183583,375.84058882861257,8.3979780890799649,17.430134698275246,2.9527167824169269,15.55269787656,108.22830509074255,158.49303381037959,152.29069998344576,102.23076774188961,77.903545771299747,24.017710751711178,60.03826970135983,110.20379720854282,114.37895542556544,114.37895542556544,118.55411364258806,226.71000874235622,73.125026772787237,116.61500191743632,137.11395921856405,751.39807582763717,1645.4120294558074,689.52952049788701,1176.8168108861369,173.95445792118235,433.37663999034174,402.84489711269714,190.27852919313273,732.71495952127748,500.98479536653861,271.55155504310812,455.27221410414001]
[null,"Utah",2039,66.589718387738131,149.71286871910306,219.78411400084138,371.81002498707551,8.3367979039007505,17.290402829153049,2.9299935238997201,15.424174639620462,108.53318159452701,158.49303381037959,152.29069998344576,100.608814533535,77.466030429775856,23.815337510880227,59.513017964590929,110.24001602022565,114.41668335440171,114.41668335440171,118.5933506885778,225.98894195090608,73.137011807702777,116.63447759917406,137.59124038286029,751.78618518959695,1646.2773185032249,689.85400439580667,1177.3894300643524,175.12350252729976,433.18422801344332,400.53580735227337,191.12803727100399,729.06741171254339,498.92890478343327,270.89161745164461,453.32846008948144]
[null,"Utah",2040,65.970086667970179,149.58686689757158,216.74758283120991,366.39418818597062,8.2470283045464647,17.107096167849189,2.8991093405975232,15.263067818283726,108.39987618743992,158.49303381037959,152.29069998344576,98.600541438371081,76.671960508819382,23.5655933488964,58.892001694257459,109.87288455427078,114.03425474403211,114.03425474403211,118.19562493379335,224.48442676832073,72.890119428426175,116.23327748284962,137.59321786933728,750.16595578446822,1642.6650000465179,688.49938544917757,1174.9989265434237,175.03709286195127,431.85582540857575,396.68258737063593,191.1316542973448,725.47704406772698,496.90524301999153,270.25279534011037,451.42013198055582]
[null,"Washington",2018,81.346943423571858,111.26013363621215,298.34050532941899,494.40640978344868,27.6499987885724,57.60777124642668,7.9773267197852613,44.827990471320895,261.92768741676997,179.76679642302179,165.092376618305,185.05886481782105,119.66432795300557,65.244821553551773,171.73785188473056,124.29269111014011,129.05488657306259,129.05488657306259,133.81708203598509,271.16560075723697,90.656139708974976,145.10306043874138,157.79473575889523,730.30369259711915,1598.3820031673476,671.89325118775537,1145.6939726842741,206.56592430845976,473.07970084243436,755.27877084069632,199.87183007074074,896.92160565954066,593.53763228083244,312.63800669844454,536.19237765113473]
[null,"Washington",2019,74.834928075483916,106.16772975647737,275.18212009793888,452.94106088704041,23.914984301254485,49.921022642694993,6.870883825738141,38.609410417629569,232.90941333062446,179.76679642302179,165.092376618305,168.79275380079355,108.01867920053745,57.913731786751434,151.46846509526264,118.48936255366702,123.00975266006982,123.00975266006982,127.53014276647259,258.53646957427566,86.354176210410188,138.11236975357369,150.98663006979828,707.81081516390293,1548.2339452850608,653.08772990031434,1112.5077590906233,179.64536515795334,457.76138921694019,691.51472797751148,189.05397722841624,896.45753539180328,593.27606540265288,311.77829644012388,534.80612940613071]
[null,"Washington",2020,69.655583788249913,101.47071083384988,252.45193454361262,411.85428631428476,20.814592891397375,43.492121764781778,6.0260715885467837,33.735679964669657,208.30896372132034,179.76679642302179,165.092376618305,149.73631988065719,100.17365814327968,51.578984023999041,134.05942905767887,117.37186899884509,121.84569687379698,121.84569687379698,126.31952474874885,255.67905585113905,85.979440525897687,137.50342426624087,149.82456348323257,703.27053928107921,1538.1113597469234,649.29176073745089,1105.8089904179546,174.88352716343189,453.50278885860467,650.39657862334468,187.10859786295578,895.99346512406532,593.01449852447331,310.91858618180311,533.4198811611268]
[null,"Washington",2021,66.152942465750186,109.43984841408218,259.41684107203844,426.24362213648146,18.494293653828791,38.57817640399729,5.3825951238956726,29.967479270269486,190.5070408634798,179.76679642302179,165.092376618305,138.03557090710405,96.146866821117698,46.503391103867813,120.0689578744032,117.59124467474658,122.07421320286102,122.07421320286102,126.55718173097549,255.41446002099931,86.13049763183291,137.74889206338554,150.51840717916519,704.10640877551418,1539.9749343375622,649.99060163010313,1107.0422394979648,176.80233197030421,450.49509557690726,634.88999131385219,188.2077645312429,895.52939485632749,592.75293164629375,310.05887592348216,532.03363291612254]
[null,"Washington",2022,63.544204538905547,117.6371609317784,266.22875171613663,440.60187268832914,16.504023546797747,34.397083533404682,4.7809689055029168,26.564092282551375,175.13129675026903,179.76679642302179,165.092376618305,127.42806973205927,90.439656148226717,42.096823126131184,108.07364990696219,117.96624661782361,122.46484022689957,122.46484022689957,126.96343383597559,255.43814969428669,86.386871437898975,138.16549949824292,151.51180273545438,705.81859792686464,1543.7922707399121,651.42210320806271,1109.5684192053677,179.65407164917218,450.95886133164367,601.21555441707017,189.79873270435351,895.0653245885901,592.49136476811441,309.1714805019725,529.61923502135232]
[null,"Washington",2023,61.636916380700697,123.668568907403,265.01563169911071,439.97434359615545,14.256297810116498,29.916575894719433,4.1414574708308969,23.103441541953305,155.28624381455077,179.76679642302179,165.092376618305,120.82351659270336,85.85260462639198,37.403163735791821,95.798782131311853,118.18514656910693,122.69286100948638,122.69286100948638,127.20057544986587,255.07842359779337,86.51842155633112,138.37926844069514,152.18733221304188,721.37715995916267,1578.4802085419051,664.43008036621063,1132.523673524619,181.82695392800704,455.37500193643484,575.37954873799242,190.86828860597353,891.84779251329462,590.67784668931165,308.78142178898548,528.05372191135575]
[null,"Washington",2024,76.206297231258844,147.11116006798508,298.20721971622567,504.72147738395711,12.894060945602329,27.068742560827918,4.6483701383288381,24.780912225040549,140.84287272843972,179.76679642302179,165.092376618305,148.5323972677692,104.45753057237937,34.290921827932308,87.508805929969157,117.87332169602419,122.36804343335854,122.36804343335854,126.8627651706929,253.57202541881509,86.257160489302422,137.95471920677352,152.55574861830047,736.00630123966607,1611.0959949935882,676.66100078918453,1154.1076512748241,182.99448602527855,458.67157360098184,515.12563281824214,191.43395035106207,887.25778613770183,588.09075218670489,307.9198904391373,525.68434703262051]
[null,null,2025,76.040077567137587,147.70031592068278,292.78510190153111,496.59953455551567,12.003331795898546,25.124656219256668,4.3148230041739346,22.934133477939998,134.33769940154414,179.76679642302179,165.092376618305,144.79020253139882,101.88163955237761,32.122277510114579,81.650839945242595,117.61619629745896,122.10020447651974,122.10020447651974,126.58421265558053,252.05700550661041,86.007271360490606,137.54864937245429,153.13624664915505,751.3684719581712,1645.3460763675255,689.50478183586438,1176.7731478022436,184.62842345561702,462.62280308308141,506.69845171125507,192.34783955805446,883.23911135829621,585.8256809474035,307.25482116211424,523.64963088559614]
[null,"Washington",2026,76.073239618273476,148.60200941878546,287.74588441509366,489.27670836238968,11.290059473940872,23.570333798172506,4.04321561621376,21.440264811259077,129.17686628967019,179.76679642302179,165.092376618305,141.25200054872957,99.525536350523367,30.420793459049516,77.07599507150033,117.52105720624824,122.00110125650858,122.00110125650858,126.48114530676895,250.88908713829292,85.879157231622372,137.34046391304346,154.06530483225126,768.05446389882354,1682.5476277473633,703.45536416793766,1201.391823103723,187.12561372777662,466.81406391278807,499.25363562970176,193.83409739317284,878.09917790239717,582.92862754498731,306.20130511207981,520.95675835267298]
[null,"Washington",2027,76.043168041285114,149.4665984245234,282.26807437310146,481.07338313207356,10.698175003011272,22.295081978790634,3.8144475543686349,20.199263908248387,124.8444767029723,179.76679642302179,165.092376618305,137.54710528070586,97.024792653970295,29.077154979421316,73.48710670498123,117.77504567897746,122.26567258226821,122.26567258226821,126.75629948555891,250.54400637960819,86.029925967167969,137.58546310830502,154.89018599940977,784.48660120748764,1719.1832079417304,717.19370733133667,1225.6359587231764,189.34414767538524,471.61864692893585,491.39725302389746,195.1495304508943,874.62792097554291,580.97210091348802,305.72560452814821,519.24334494702987]
[null,"Washington",2028,75.120567147464968,148.98384253912982,273.10339607083893,466.10728131870184,10.213611064732833,21.262249881221738,3.6223801105765721,19.172556607028692,121.29169818071477,179.76679642302179,165.092376618305,132.13162404532358,93.330102989557474,28.05440539656394,70.763836343673219,117.93940666128577,122.43688193883933,122.43688193883933,126.93435721639294,249.96440839191507,86.106485979607129,137.70987312851869,155.64794844392839,785.7006822022679,1721.8900075146935,718.20875767634698,1227.4272245727411,191.37659738606783,472.43129321027732,477.85200434914913,196.35495936931846,871.41223169247053,579.15962149939264,305.34017975384756,517.68073681357885]
[null,"Washington",2029,74.083723480256921,148.36343649630379,263.83656551073022,450.72860836341431,9.8195111424019448,20.433873850970162,3.4599517806585038,18.32038871335876,118.4106642828371,179.76679642302179,165.092376618305,126.58263101059688,89.49486599761596,27.317548236571383,68.79984865229882,117.98867109374967,122.48819905598924,122.48819905598924,126.98772701822875,249.24381153886063,86.123408674821093,137.73737250824135,156.20950971179269,786.11455931104649,1722.8127459814036,718.55478510438843,1228.0378617430522,193.09665700208518,472.44316571146771,464.15878936712505,197.23845409087426,867.39419207568517,576.89490826084079,304.67599141773809,515.64672585962728]
[null,"Washington",2030,73.080249164709045,147.80494808263992,254.79919659782234,435.75076208241109,9.5549868751516804,19.86642992295808,3.3331287704338446,17.662616775347526,116.40050124685969,179.76679642302179,165.092376618305,121.06548396796349,85.708475802815911,26.939026410757265,67.736749569988888,118.07053058952945,122.57346936409314,122.57346936409314,127.07640813865692,248.58304349478371,86.163860683542282,137.80310702241329,156.85186251009114,786.86367187660335,1724.4828945981267,719.18109134490362,1229.1431085890194,194.78303215464868,472.45829813984807,451.05908927364442,198.26719344280426,863.1629656836634,574.51003520351946,303.93716509516031,513.48725132559048]
[null,"Washington",2031,72.844050622943215,147.90659387741772,252.49765228780404,431.76792124504072,9.3754292402458308,19.475648762937677,3.2727598766695465,17.321938543171868,114.89233266582946,179.76679642302179,165.092376618305,119.54368117053131,85.372936410554104,26.678475164931637,67.017662297572599,118.26054862112058,122.77140481366727,122.77140481366727,127.28226100621397,248.12500882753247,86.280304617544587,137.99232841516698,157.52267076275047,787.72587117735259,1726.4051709798243,719.90194550214608,1230.4152047049458,196.44835606873107,472.83798787593486,449.11166128508955,199.34270614864855,859.6026354639431,572.50330362513148,303.43385671755544,511.72291587371467]
[null,"Washington",2032,72.418694599204215,147.76366298432788,249.81598855974539,426.99988027919215,9.2461293700341489,19.205238762768136,3.2325062006417036,17.098214207675014,113.72495394856642,179.76679642302179,165.092376618305,117.78730639665126,84.810192451765516,26.343949808787535,66.130949167919283,118.08413196463439,122.58763746316083,122.58763746316083,127.09114296168727,246.92043660137375,86.132383927577649,137.7519572939708,157.85549290509664,787.26448943945161,1725.3765126643943,719.51619913806121,1229.7344763609867,197.43296924270359,472.2335029523274,446.1809482372193,199.86343802162128,855.49252498366025,570.18669589988144,302.73781259932525,509.6349495267599]
[null,"Washington",2033,72.006846997264688,147.66830189541011,247.06425583102606,422.15423833250611,9.1205917250451058,18.943545390845514,3.1932680508205316,16.881383438283518,112.63633619793517,179.76679642302179,165.092376618305,116.04065506897308,84.263205998663324,26.017009550752707,65.269434881327101,117.96546458969887,122.46402561426969,122.46402561426969,126.96258663884048,245.82298403391576,86.024972659161449,137.57741398279444,158.22281381906865,786.94700966904497,1724.6686849371326,719.25076424810072,1229.2660623868978,198.40476652156877,471.81508322514992,443.3162096959885,200.44085701990463,851.63503808824987,568.01247601337741,302.13096314394602,507.69601496109362]
[null,"Washington",2034,71.722291123990829,147.79041749704407,244.70735935263815,417.96728286052672,9.0229864422867259,18.730060543220301,3.1610150860980455,16.697531280872425,111.97349519642071,179.76679642302179,165.092376618305,114.43643865136565,83.867919236602759,25.741518354287305,64.531680451353381,118.04984911499956,122.5519261614579,122.5519261614579,127.05400320791617,245.17334448455128,86.073991883902295,137.65707022299836,158.83577479233747,787.55501265662531,1726.0242285003671,719.75909360540004,1230.1631147456108,199.9368448605187,471.69025189128024,441.10499132108623,201.42161352956651,847.32295772003101,565.5820307149263,301.36343178857743,505.48866973109705]
[null,"Washington",2035,71.382725294747587,147.86220285849453,242.23734637865044,413.8063012195816,8.9175367997987749,18.506359698373519,3.1268958333762882,16.50801509327485,111.1045744637176,179.76679642302179,165.092376618305,112.7591744121892,83.406231869026911,25.452763339523482,63.772885119671706,118.09765942648622,122.60172856925645,122.60172856925645,127.10579771202673,244.45580571883636,86.099036904045818,137.69776838073153,159.35175468254315,787.75172360793886,1726.4627931102091,719.92355585355403,1230.4533427923498,201.40166400009863,471.43901993377534,438.60496453454658,202.24321366249251,843.19516825375581,563.25545847029889,300.66092762403417,503.39010791389774]
[null,"Washington",2036,71.051570811008318,147.97794134311792,239.76967880733426,409.46206092686202,8.8532278250746419,18.352321374396332,3.1030125016211287,16.365556708119254,111.40191301976569,179.76679642302179,165.092376618305,111.08331840305807,82.953965948993414,25.239635719234684,63.192272057942596,118.26378548602156,122.77477654793915,122.77477654793915,127.28576760985668,243.95979710027666,86.207749890954972,137.87442698445892,159.89667880113393,788.06360735123701,1727.1581363677935,720.18431009921187,1230.913497898377,202.85191790913882,471.57305861217611,436.14386139276837,203.11238831521845,839.7611807365555,561.31993823333119,300.20571559150846,501.70194570867704]
[null,"Washington",2037,70.492979752254229,147.77780563954786,236.72715886669184,404.10826596424783,8.7599543615586892,18.15377910212424,3.0720409509512114,16.194840330733161,111.38124514017986,179.76679642302179,165.092376618305,109.13904663038927,82.229923849024217,24.97494222313291,62.505489586383405,117.9138037858682,122.41021227694603,122.41021227694603,126.9066207680239,242.46098330095768,85.949725058463386,137.45513663166008,160.01123444554253,786.73066478303713,1724.1863260420048,719.06988173063871,1228.9468601340918,203.39560854359482,470.18229551546125,432.504408963137,203.27507358543633,835.03954891559215,558.65865484333392,299.29136807637593,499.25202691760092]
[null,"Washington",2038,70.142130438210501,147.92402141325215,234.17395496707599,399.74463222802649,8.7023329298632763,18.015988849727055,3.0499492062817457,16.065315915153139,111.88324927490972,179.76679642302179,165.092376618305,107.42567399504155,81.753127802458451,24.775902961931063,61.975004937732855,117.93374198785101,122.4309812373448,122.4309812373448,126.92822048683854,241.64892491248156,85.949594238436703,137.45492404911667,160.5359513292195,786.9528741233454,1724.6817394531261,719.25566228769844,1229.2747087348785,204.78435822773278,469.94822968752925,429.93266550835796,204.11120019910308,830.96167733919071,556.36021813663478,298.60655208943848,497.18296807696458]
[null,"Washington",2039,69.808752665158778,148.12983768866286,231.72051259101323,395.42140551026455,8.6389783203003745,17.871716103526627,3.0265108184317153,15.932686346983296,112.19973814820568,179.76679642302179,165.092376618305,105.72332292767965,81.296483302474456,24.567398681221533,61.433272235032995,117.97285737403894,122.47172643129055,122.47172643129055,126.97059548854217,240.87243084406151,85.964049314512735,137.47841354774027,161.10881952087226,787.3636723967677,1725.5976133881954,719.59911554739756,1229.8808032880211,206.18701607141242,469.73346617932947,427.44627275898807,205.02643305514803,826.73865018021343,553.97996646521119,297.86950592669149,495.02776824994305]
[null,"Washington",2040,69.158926532131929,147.86139725365484,228.46968898687092,389.60890916271734,8.5459440928495169,17.682201720588601,2.9946022041258105,15.766237623653254,112.0613965426535,179.76679642302179,165.092376618305,103.61261117060275,80.462940850583408,24.309690674685466,60.792063535299391,117.57740452645692,122.05979638172597,122.05979638172597,126.542188236995,239.25185310267165,85.667780103000538,136.99697607903289,161.11119293352471,785.65074098892194,1721.7786148438738,718.16699159507129,1227.353526256381,206.08342482924971,468.2500357567987,423.29713253412922,205.03032959611545,822.58182458947908,551.63702840497899,297.15604242336246,492.91184803615067]
[null,"Wyoming",2018,81.050385759722403,95.212124183421437,295.82847508158386,489.78519532269274,26.443303829480723,55.352475717760434,7.7952084096581995,43.744394907294691,250.57657441837424,162.30199988461553,152.89133850418207,184.67410214205873,119.21437839406154,62.623831889785123,165.0851635377644,114.46368356764998,118.81633704963539,118.81633704963539,123.16899053162081,250.68850171038258,77.389513028388876,123.544792082789,135.40730323540618,721.63703283784605,1579.0596141958542,664.64735532344525,1132.9070976296091,173.03232917096625,447.13425822055638,719.48377248433098,183.38709059771909,799.81688368459709,538.8058798949545,286.05594691249161,493.22155969242539]
[null,"Wyoming",2019,74.573038852519858,89.498080909763004,272.89667892486722,448.73010918331192,22.908778409522686,48.037432688330327,6.7276215152324426,37.740101691804391,223.21540879197735,162.30199988461553,152.89133850418207,168.46385140886872,107.62849876049705,55.665056470584503,145.77073574056192,109.28441124388598,113.42126171238122,113.42126171238122,117.55811218087648,239.40520839148124,73.868142516068545,117.82256500026853,129.84357669267936,699.75362425325989,1530.2703721529301,646.35138996993078,1100.6201003837687,149.94302996023276,432.76887528922953,659.10119795926926,173.72123105234274,799.41007885982265,538.57658990280879,285.28005794439383,491.96308749833378]
[null,"Wyoming",2020,69.382988048627695,84.295536334761223,251.5793618023381,410.27992459780114,19.958357744699921,41.887953187956413,5.9062882673349044,33.003832442642825,199.84937194562372,162.30199988461553,152.89133850418207,149.38921613970751,99.769820515432841,49.626869778782613,129.12376463207971,108.27597754416507,112.37080994183862,112.37080994183862,116.46564233951213,236.81977046994177,73.563252301332909,117.32711840132305,128.8848657487772,695.1815600820596,1520.0769144115864,642.5288437249551,1093.8744309717035,145.56799671632456,428.65613446103009,619.94613536224779,171.9542742859563,799.00327403504809,538.3472999106632,284.504168976296,490.704615304242]
[null,"Wyoming",2021,65.892990032530932,94.152402843101925,257.05099818350146,421.8786356355389,17.744299078361855,37.175349562242317,5.2786899707004462,29.333137949802307,182.89117061515569,162.30199988461553,152.89133850418207,137.71552691363456,95.758318721777002,44.77213858792792,115.70785531898039,108.46315842127802,112.56579002216462,112.56579002216462,116.6684216230512,236.54946053171312,73.681004167518211,117.5184651838742,129.45166824917854,695.97579702638359,1521.8476689375568,643.19287708734873,1095.0462549919548,147.14966560153781,425.88853493916218,605.05543288684657,172.93576180543982,798.59646921027354,538.11800991851749,283.72828000819817,489.44614311014999]
[null,"Wyoming",2022,63.526238435342478,104.27126342262689,262.42206947969788,433.52446618079199,15.850187795315195,33.173027038008925,4.6988826751154429,26.046811884969046,168.30440879941617,162.30199988461553,152.89133850418207,127.67219833353812,90.41333861526266,40.552347122593403,104.19495050463996,108.7883945772551,112.90457768464071,112.90457768464071,117.02076079202638,236.53416708440594,73.884207279735591,117.84867024122744,130.264685855229,697.6445231114626,1525.5681041252108,644.58804070369263,1097.5083088782792,149.56474760455197,426.36295069674202,573.96312529312661,174.36119391273627,798.18966438549944,537.88871992637212,282.92740516551009,487.2542899359492]
[null,"Wyoming",2023,61.633373224828347,112.36577786416244,259.92555337192653,430.48116265003745,13.712184994604291,28.89033533475223,4.0808821573928364,22.698891282295175,149.47634781309736,162.30199988461553,152.89133850418207,121.13309847694003,85.847522647389596,36.072366608806107,92.451807711312966,108.97560675294214,113.09959036764803,113.09959036764803,117.22357398235398,236.17817709748951,73.985916076549344,118.01394703604979,130.81643182501176,709.39056044160645,1551.7559870100708,654.40849724793111,1114.8385267988833,151.37648487555029,429.57896958622007,548.70282127655025,175.31590652121062,795.36917002701045,536.29898674249671,282.57537696834964,485.83307643720036]
[null,null,2024,74.235310523431551,139.44767880936266,287.49835779958948,484.55624321470918,12.41291467968707,26.159493886106553,4.5235279420549155,24.112543381911159,135.74879193876089,162.30199988461553,152.89133850418207,145.14396210699749,101.692118139988,33.085321489614998,84.482307603611901,108.68185859022947,112.79360269815569,112.79360269815569,116.90534680608195,234.78270416206229,73.761336066098863,117.64900451906774,131.11575068762392,720.21216261889094,1575.8828340227367,663.45606535561683,1130.8048239655329,152.28976264760715,431.7283509969414,492.57244984462591,175.81574441655192,791.34556224787218,534.03113508516401,281.7978444641742,483.68209632738672]
[null,"Wyoming",2025,73.879266267995135,138.92013261042445,281.43214069742163,475.12030319633186,11.56271795927989,24.292612282007394,4.203861476797556,22.337253739898394,129.5622594264965,162.30199988461553,152.89133850418207,141.12418380399737,98.91901119945598,30.994402548821359,78.828986729160803,108.435202860852,112.53666964672087,112.53666964672087,116.63813643258973,233.37349460356594,73.544364232793754,117.29642528994694,131.58938947574453,731.74229219183076,1601.589348499276,673.09600878425965,1147.8164893689338,153.62031092367783,434.48979325114158,483.04383333044404,176.62991972875341,787.82278476542183,532.04556959505578,281.19761908583456,481.83492811409701]
[null,"Wyoming",2026,73.723438939203106,138.69606580389322,275.82216981417946,466.60226799640071,10.883214993508652,22.802120790010022,3.9446049114318709,20.905861029744095,124.67069271622232,162.30199988461553,152.89133850418207,137.33019586351512,96.380753378342732,29.352688826763405,74.411394902048897,108.33192754682453,112.42909119460887,112.42909119460887,116.52625484239321,232.27228669063288,73.426335489677385,117.10462858238286,132.34951861693571,744.52318104477717,1630.0844408317339,683.78166893580999,1166.6735372530461,155.72551572640626,437.47505393937831,474.56261284171802,177.96074182057768,783.3171099264099,529.50600741306721,280.24682028702478,479.39026842408089]
[null,"Wyoming",2027,73.500332908756207,138.44064607157873,269.85536748916445,457.34781970929822,10.321244722191437,21.582533302443728,3.7275286382430464,19.722578301689484,120.58572310083545,162.30199988461553,152.89133850418207,133.38298906179733,93.706971237062334,28.056336476357338,70.946150326214394,108.54959095027942,112.65582390654109,112.65582390654109,116.76205686280271,231.92719824359341,73.543108853473257,117.29438529855116,133.02402084530067,757.03007004394158,1657.9686480893829,694.2382472040847,1185.1263230111408,157.58280213340478,440.99777545090171,465.76136145921555,179.13734053501739,780.27419991030456,527.79091267671731,279.81750025551668,477.83478719208864]
[null,"Wyoming",2028,72.6264509182122,137.27737714436319,261.19004284139032,443.20560460073034,9.8636793291152198,20.599055853382058,3.5469850895188224,18.751289891650718,117.26435846777918,162.30199988461553,152.89133850418207,128.18836609667565,90.161568940547909,27.069529903169446,68.316566456789758,108.68634370728836,112.79827469509206,112.79827469509206,116.91020568289574,231.37000607576013,73.598395785074516,117.38422656240326,133.64335632325128,758.13136249212084,1660.4239848427678,695.15899897010331,1186.7511795807391,159.27426114616424,441.72444866525598,452.90927282156713,180.21462692799147,777.45532094676753,526.20208998817793,279.46965419049974,476.41621090656622]
[null,"Wyoming",2029,71.638114785625334,136.01822222385152,252.42195605147623,428.66264087795224,9.4949206020254859,19.816019305140941,3.3965542288347192,17.955271071071547,114.60902544285668,162.30199988461553,152.89133850418207,122.85684297929949,86.474095607469835,26.358609476581741,66.420103328707398,108.7206649447777,112.83402598414344,112.83402598414344,116.94738702350915,230.68972115064958,73.605557827016298,117.39586488055855,134.10143181531487,758.47617929872149,1661.1927529686595,695.44728749876549,1187.2599245528349,160.68531599277205,441.7152623398265,439.89123222570072,181.00132128816713,773.93310024900291,524.2168383221649,278.87022386180598,474.56968288588075]
[null,"Wyoming",2030,70.689741991659673,134.85289008261825,243.88136644138501,414.51793092060683,9.2540752344003376,19.2900609443283,3.2833673378694921,17.359596338493148,113.05712305010761,162.30199988461553,152.89133850418207,117.56257044361007,82.842080780616499,25.99158689807113,65.389052926004894,108.78474351890932,112.90077449886383,112.90077449886383,117.0168054788184,230.06421302636679,73.632407090057967,117.4394949330013,134.62704445361362,759.14580177002279,1662.685677940048,696.00713485040046,1188.247890983494,162.11213342356291,441.72180802068385,427.44463936843692,181.92260723470307,770.22399964366059,522.1262543446087,278.20343271039184,472.60925576560874]
[null,"Wyoming",2031,70.464557896265063,134.27765304621386,241.66676258155468,410.6876738774863,9.079710073933871,18.910179374174039,3.223588300965325,17.02393597161354,111.57637689218814,162.30199988461553,152.89133850418207,116.08741932735032,82.52199539991129,25.74013477337266,64.694529804076083,108.94737931449635,113.07018678593371,113.07018678593371,117.19299425737108,229.62357203622827,73.722709094298253,117.58623568989177,135.17604462997605,759.92210369654015,1664.4164455954917,696.65617321312311,1189.3932533209081,163.52112809666525,442.06160971647762,425.61655953788664,182.88609562963691,767.10300782008858,520.36714986223171,277.74919663032279,471.00754617626359]
[null,"Wyoming",2032,70.04861722639555,133.5073395125865,239.08296405638612,406.09775713281897,8.9540087070069649,18.647206348658287,3.1834329609504404,16.80222716565553,110.42283839391195,162.30199988461553,152.89133850418207,114.37592992076827,81.972809602752633,25.418387040940548,63.840754903697416,108.77969307049696,112.89551361510095,112.89551361510095,117.011334159705,228.50986929793646,73.594609492165489,117.37807383642598,135.44725155799236,759.44771492346126,1663.3587881581188,696.2595521566551,1188.6933343204043,164.31558530345427,441.49521676518157,422.83842794909157,183.34885266381573,763.50007763909355,518.33640739658017,277.12101644122151,469.11203604717082]
[null,"Wyoming",2033,69.646529256266902,132.80705447800077,236.43303327437661,401.43445368722723,8.8319452175026942,18.392673962186375,3.144295104793327,16.587346484929579,109.34514328660912,162.30199988461553,152.89133850418207,112.67483497949522,81.439815288150044,25.103846738892265,63.011143515363656,108.66437885232772,112.77539463784136,112.77539463784136,116.886410423355,227.49336750787361,73.500171653393139,117.22461234842096,135.74681444154356,759.10931502356425,1662.60431900202,695.97662670900377,1188.1940546331107,165.09844686073984,441.09949250823854,420.12496629344912,183.86277125314166,760.11859774337267,516.43048236444645,276.57333448306451,467.35182084340204]
[null,"Wyoming",2034,69.373171851576117,132.32721066138271,234.16469449717886,397.40883473545375,8.7369658214227019,18.184885403051879,3.112248213904079,16.405816536767528,108.68463406986594,162.30199988461553,152.89133850418207,111.11808027114731,81.060262420095555,24.837836916460631,62.298549216384686,108.73144297766325,112.84525310173257,112.84525310173257,116.95906322580181,226.87996242747616,73.534650432542634,117.28064036453885,136.24826967897121,759.64521388326648,1663.799105998442,696.42467233111006,1188.984723905749,166.38860226931129,440.97726419446423,418.04414093300153,184.74071675924179,756.33862039822213,514.29994967899779,275.88063702419856,465.34793546087894]
[null,"Wyoming",2035,69.044491856404733,131.82926435339277,231.78891076745759,393.40605223508476,8.6343826245695592,17.96718654901235,3.0782963814530775,16.21836985366058,107.82081824355569,162.30199988461553,152.89133850418207,109.48812755132273,80.613955349836175,24.559400439906224,61.566546190753954,108.76642141431152,112.88168897324117,112.88168897324117,116.99695653217081,226.20727451143117,73.549929196243539,117.3054683555528,136.67001637550197,759.79248763697899,1664.1274501478235,696.54780188401583,1189.202011878147,167.61863032411679,440.73742405890607,415.68488212866055,185.47501002196216,752.72019278656012,512.26047229787923,275.24662663984378,463.44280648845557]
[null,"Wyoming",2036,68.724519397263606,131.39730615178144,229.41537725225447,389.23062046717376,8.5717107891359916,17.817051599873473,3.0547510269435172,16.078619060060387,108.10384389815665,162.30199988461553,152.89133850418207,107.86013536417596,80.177444057888991,24.352278989092291,61.002814418685432,108.9091766639155,113.03039235824531,113.03039235824531,117.15160805257517,225.73649071260874,73.635046204433607,117.4437834938617,137.11555266056797,760.04847829589221,1664.6981794946507,696.76182589028258,1189.5797018316368,168.83616074541604,440.84976984593635,413.3640230664297,186.2522344510775,749.70995320145971,510.5637918044589,274.83579753694119,461.91024895264366]
[null,"Wyoming",2037,68.175149607601767,130.71753070605189,226.48521569775403,384.07690263072232,8.4809518938171244,17.623736988829744,3.0239904387984575,15.909958341523444,108.07404152572281,162.30199988461553,152.89133850418207,105.96192513595193,79.466840056716492,24.096647640152433,60.339440450277216,108.58600238193901,112.69375248118642,112.69375248118642,116.80150258043395,224.36052129602601,73.416795637837041,117.0891263231423,137.20737233859464,758.75100093003061,1661.8054392984905,695.67704879857445,1187.6653898270299,169.23104444318767,439.5612597178511,409.9052633520273,186.39183911950633,745.57096232204094,508.23090603605897,274.01059841533845,459.68614898536606]
[null,"Wyoming",2038,67.83573067628916,130.36948563236987,224.03071104453252,379.88223418191205,8.4247790765262529,17.489323557041594,3.0022567004707539,15.783008108959374,108.55833081844332,162.30199988461553,152.89133850418207,104.29722543734954,79.006138892552997,23.902934152852751,59.823672394075153,108.59556262128288,112.70371106383634,112.70371106383634,116.81185950638977,223.60192940066625,73.411032231773603,117.07976078828921,137.63630179439949,758.92230518898782,1662.187359594569,695.82026941437221,1187.9181326246398,170.39319999340336,439.33727272739247,407.47919968937993,187.13923364079625,741.99629282171372,506.21609231769298,273.39255162073624,457.80780358203384]
[null,"Wyoming",2039,67.514167198742797,130.10174014089517,221.67070764923494,375.7265813762545,8.3630494900926458,17.3485849827686,2.9791468118143127,15.652695546637418,108.86009237877529,162.30199988461553,152.89133850418207,102.64418266987319,78.566067676540754,23.700369824834713,59.297640423094421,108.62209410686768,112.73134802798717,112.73134802798717,116.84060194910661,222.87490899385051,73.417122925573437,117.08965816571397,138.104806775604,759.27162127527413,1662.9661586734455,696.11231957950872,1188.4335158095651,171.56858632955561,439.13186590144807,405.13638414136437,187.95801615175378,738.29437967868921,504.12955945526096,272.72736706452184,455.85125715191731]
[null,"Wyoming",2040,66.885837954462289,129.4665496963766,218.56141600972489,370.17275270040665,8.2729762488255005,17.164629670095813,2.9476845285519357,15.488928392212699,108.72406376978419,162.30199988461553,152.89133850418207,100.5951183648652,77.760630769139652,23.452030223009206,58.679347167541145,108.26085883244423,112.35506128379605,112.35506128379605,116.44926373514791,221.3946208904604,73.169133015846825,116.68667456240817,138.10675745679754,757.63149120279763,1659.3094714710646,694.74106235895977,1186.0136506348204,171.47436417991497,437.77828510895074,401.23250326776167,187.96153276281515,734.65049894851404,502.0757357709806,272.08346587104904,453.93036977581329]

{"sheet":"Cost Components","index":10,"n_rows":501,"n_cols":26,"rows_kept":501,"cut":false,"hidden":false,"merged":[[398,1,422,1]]}
[{"$f":"\"Year-by-Year Levelized Resource Costs for \"&state","v":"Year-by-Year Levelized Resource Costs for Wyoming"}]
["Values hard-coded by macro"]
[]
[]
[]
[]
[]
[null,"Fixed Costs",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"Capital","Solar - Tracking",106.29,97.09,90.47,86.3,83.54,81.64,74.55,74.650000000000006,75,75.27,74.41,73.41,72.459999999999994,72.3,71.91,71.53,71.319999999999993,71.03,70.760000000000005,70.2,69.900000000000006,69.63,68.97]
[null,"($/kW-yr)","Onshore Wind",129.97999999999999,123.95,118.96,115.56,112.43,107.06,108,109.13,110.57,111.99,111.77,111.42,111.13,111.52,111.67,111.87,112.28,112.65,113.06,113.16,113.6,114.09,114.12]
[null,null,"Fixed Bottom Offshore Wind",376.85,340.02,309.33,286.60000000000002,265.97000000000003,239.25,227.7,223.38,219.32,214.79,205.84,196.81,187.99,185.91,183.49,181.01,178.88,176.65,174.42,171.66,169.35,167.14,164.16]
[null,null,"Floating Offshore Wind",699.86,632.99,577.32000000000005,536.69000000000005,499.97,451.48,431.53,425.28,419.66,413.07,398.34,383.21,368.46,364.73,360.26,355.71,351.79,347.89,343.82,338.79,334.7,330.65,325.14]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",23.24,19.71,16.82,14.71,12.93,10.92,9.4600000000000009,8.6999999999999993,8.07,7.55,7.11,6.75,6.44,6.21,6.08,5.96,5.86,5.75,5.71,5.66,5.63,5.59,5.53]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",33.99,28.83,24.6,21.52,18.91,15.97,13.85,12.72,11.81,11.05,10.41,9.8699999999999992,9.43,9.09,8.9,8.7200000000000006,8.57,8.42,8.36,8.27,8.23,8.18,8.08]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",8.52,7.23,6.18,5.41,4.75,4.01,3.48,3.19,2.96,2.77,2.6,2.46,2.34,2.2599999999999998,2.21,2.17,2.13,2.1,2.08,2.06,2.0499999999999998,2.04,2.0099999999999998]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",33.25,28.2,24.09,21.08,18.53,15.65,13.58,12.46,11.56,10.8,10.15,9.61,9.11,8.8000000000000007,8.6199999999999992,8.4600000000000009,8.32,8.18,8.1199999999999992,8.0399999999999991,8,7.94,7.85]
[null,null,"Flow Battery",246.62,217.84,193.68,176.43,161.55000000000001,142.07,128.01,121.91,117.08,112.98,109.58,106.76,104.48,103.05,101.9,100.83,100.18,99.32,99.63,99.61,100.12,100.44,100.3]
[null,null,"Pumped Hydro Storage",156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999,156.47999999999999]
[null,null,"Compressed Air Energy Storage (CAES)",146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001,146.77000000000001]
[null,null,"Solar - Residential",259.20999999999998,235.53,208.37,192.2,178.64,170.82,152.77000000000001,149.33000000000001,146.16,142.77000000000001,137.21,131.47,125.79,124.29,122.49,120.71,119.11,117.42,115.73,113.69,111.96,110.24,108.03]
[null,null,"Solar - Commercial",161.26,144.63999999999999,134.02000000000001,128.99,122.37,117.1,104.6,102.35,100.37,98.21,94.53,90.67,86.88,86.63,86.09,85.57,85.24,84.83,84.43,83.68,83.25,82.85,82]
[null,null,"BTM Battery - Li [Capacity]",53.28,46.8,41.26,36.96,33.29,29.24,26.69,25,23.68,22.65,21.86,21.3,21.05,20.84,20.56,20.29,20.07,19.84,19.68,19.47,19.329999999999998,19.18,18.98]
[null,null,"BTM Battery - Li [Energy]",119,104.52,92.15,82.55,74.349999999999994,65.290000000000006,59.6,55.82,52.89,50.58,48.83,47.58,47.02,46.55,45.93,45.31,44.82,44.3,43.96,43.49,43.17,42.83,42.38]
[null,null,"Gas - CCGT - Conventional (Wet)",117.14,111.08,109.92,110.16,110.56,110.8,110.49,110.23,110.15,110.42,110.6,110.66,110.76,110.96,110.79,110.67,110.77,110.82,111,110.65,110.67,110.72,110.32]
[null,null,"Gas - CCGT - Conventional (Dry)",122.02,115.71,114.51,114.75,115.17,115.41,115.09,114.83,114.74,115.02,115.21,115.27,115.37,115.58,115.4,115.28,115.38,115.44,115.63,115.26,115.28,115.34,114.91]
[null,null,"Gas - CCGT - Advanced (Wet)",122.02,115.71,114.51,114.75,115.17,115.41,115.09,114.83,114.74,115.02,115.21,115.27,115.37,115.58,115.4,115.28,115.38,115.44,115.63,115.26,115.28,115.34,114.91]
[null,null,"Gas - CCGT - Advanced (Dry)",126.9,120.34,119.09,119.34,119.78,120.03,119.69,119.42,119.33,119.62,119.82,119.88,119.99,120.21,120.02,119.89,120,120.06,120.25,119.87,119.9,119.95,119.51]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",244.04,230.87,227.92,227.67,227.73,227.38,225.86,224.33,223.16,222.83,222.26,221.54,220.88,220.43,219.21,218.1,217.45,216.73,216.24,214.71,213.89,213.11,211.45]
[null,null,"Gas - CT - Frame",83.79,79.3,78.91,79.069999999999993,79.349999999999994,79.489999999999995,79.23,78.98,78.86,79.02,79.11,79.13,79.180000000000007,79.31,79.16,79.05,79.11,79.14,79.260000000000005,78.989999999999995,79,79.02,78.72]
[null,null,"Gas - CT - Aero",136.16999999999999,128.86000000000001,128.22,128.49,128.94,129.16999999999999,128.74,128.34,128.13999999999999,128.41,128.55000000000001,128.59,128.66999999999999,128.87,128.63,128.46,128.55000000000001,128.6,128.79,128.37,128.38,128.41,127.91]
[null,null,"Gas - Reciprocating Engine",141.4,134.28,133.08000000000001,133.80000000000001,134.84,135.55000000000001,135.93,136.54,137.51,138.37,139.16999999999999,139.76,140.43,141.13,141.47999999999999,141.86000000000001,142.5,143.04,143.61000000000001,143.72999999999999,144.28,144.88,144.88]
[null,null,"Geothermal - Binary",697.92,672.46,666.99,667.89,669.83,688.88,706.84,725.67,746.09,766.2,767.57,767.98,768.83,769.81,769.22,768.8,769.48,769.67,770,768.37,768.59,769.04,767.04]
[null,null,"Geothermal - Binary, Enhanced",1556.03,1499.25,1487.06,1489.06,1493.38,1535.87,1575.91,1617.89,1663.4,1708.26,1711.3,1712.22,1714.11,1716.3,1714.98,1714.04,1715.56,1715.99,1716.72,1713.09,1713.58,1714.58,1710.11]
[null,null,"Geothermal - Flash",583.51,562.22,557.65,558.4,560.02,575.95000000000005,590.96,606.71,623.78,640.6,641.74,642.08000000000004,642.79,643.61,643.12,642.77,643.34,643.5,643.77,642.41,642.59,642.97,641.29]
[null,null,"Geothermal - Flash, Enhanced",1029.73,992.15,984.08,985.41,988.27,1016.38,1042.8800000000001,1070.6600000000001,1100.78,1130.46,1132.48,1133.0899999999999,1134.3399999999999,1135.79,1134.9100000000001,1134.29,1135.3,1135.58,1136.06,1133.6600000000001,1133.99,1134.6500000000001,1131.69]
[null,null,"Small Hydro",192.9,166.19,161.72999999999999,163.69,166.55,168.75,169.99,171.67,174.18,176.42,178.48,180.25,181.94,183.6,184.63,185.63,187.17,188.65,190.11,190.71,192.11,193.53,193.43]
[null,null,"Biomass/Biogas",348.65,333.72,329.66,326.67,327.08,332.29,336.43,341.2,346.22,351.87,352.7,352.72,352.75,353.13,352.54,352.13,352.01,351.77,351.91,350.54,350.31,350.1,348.62]
[null,null,"Solar Thermal",684.21,620.79999999999995,580.07000000000005,566.41,533.67999999999995,510.21,450.69,445.31,440.81,435.83,423.93,411.9,400.45,398.5,395.59,392.74,390.53,388.04,385.58,381.98,379.41,376.93,372.78]
[null,null,"CHP",193.77,182.48,180.48,181.62,183.28,184.4,184.99,185.95,187.49,188.87,190.12,191.05,192.12,193.24,193.78,194.39,195.41,196.26,197.17,197.34,198.22,199.17,199.17]
[null,null,"Nuclear - Large",796.51,796.04,795.57,795.1,794.63,791.38,786.73,782.66,777.46,773.95,770.69,766.63,762.34,758.74,754.58,750.67,746.31,742.13,738.66,733.88,729.75,725.47,721.27]
[null,null,"Nuclear - Small Modular",448.94,448.68,448.41,448.15,447.88,446.05,443.43,441.14,438.21,436.22,434.39,432.1,429.68,427.65,425.31,423.11,420.65,418.29,416.33,413.64,411.31,408.9,406.53]
[null,null,"Coal - PC",275.85000000000002,274.98,274.11,273.24,272.33999999999997,271.95,271.07,270.39999999999998,269.33999999999997,268.85000000000002,268.45999999999998,267.79000000000002,267.04000000000002,266.54000000000002,265.83,265.22000000000003,264.44,263.73,263.27,262.33999999999997,261.64999999999998,260.91000000000003,260.18]
[null,null,"Coal - IGCC with CCS",471.64,470.24,468.84,467.43,464.99,463.41,461.01,458.95,456.23,454.49,452.91,450.85,448.67,446.89,444.77,442.81,440.58,438.45,436.75,434.27,432.18,429.99,427.85]
[null,"Interconnection","Solar - Tracking",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"($/kW-yr)","Onshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Frame",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Aero",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - Reciprocating Engine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Large",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Small Modular",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - PC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - IGCC with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Tax","Solar - Tracking",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"($/kW-yr)","Onshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Frame",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Aero",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - Reciprocating Engine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Large",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Small Modular",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - PC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - IGCC with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit","Solar - Tracking",-42.37,-38.82,-36.049999999999997,-34.380000000000003,-34.229999999999997,-34.07,-11.18,-11.14,-11.15,-11.15,-11.1,-11.02,-10.96,-10.95,-10.89,-10.83,-10.81,-10.77,-10.73,-10.63,-10.59,-10.56,-10.46]
[null,"($/kW-yr)","Onshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",-158.05000000000001,-142.66999999999999,-134.44999999999999,-103.61,-75.099999999999994,-48.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",-293.52,-265.60000000000002,-250.92,-194.03,-141.16999999999999,-91.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",-2.74,-2.4,-2.06,-1.81,-1.63,-1.41,-0.42,-0.39,-0.38,-0.36,-0.35,-0.35,-0.38,-0.36,-0.35,-0.34,-0.33,-0.32,-0.32,-0.31,-0.31,-0.31,-0.31]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",-10.68,-9.3800000000000008,-8.0399999999999991,-7.05,-6.37,-5.51,-1.63,-1.53,-1.46,-1.41,-1.38,-1.37,-1.49,-1.42,-1.37,-1.32,-1.29,-1.25,-1.24,-1.22,-1.22,-1.21,-1.2]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Residential",-103.33,-94.18,-83.03,-76.56,-73.2,-71.28,-22.9,-22.28,-21.73,-21.15,-20.47,-19.73,-19.02,-18.82,-18.54,-18.27,-18.05,-17.8,-17.559999999999999,-17.22,-16.97,-16.72,-16.39]
[null,null,"Solar - Commercial",-64.290000000000006,-57.84,-53.4,-51.38,-50.14,-48.86,-15.68,-15.27,-14.93,-14.55,-14.1,-13.61,-13.14,-13.12,-13.03,-12.95,-12.91,-12.86,-12.81,-12.67,-12.62,-12.57,-12.44]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Frame",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Aero",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - Reciprocating Engine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary",-113.94,-110.58,-109.45,-109.51,-109.77,-110.46,-110.94,-111.58,-112.45,-113.26,-113.36,-113.31,-113.37,-113.45,-113.29,-113.16,-113.19,-113.15,-113.13,-112.82,-112.78,-112.78,-112.49]
[null,null,"Geothermal - Binary, Enhanced",-254.03,-246.53,-244.02,-244.16,-244.74,-246.27,-247.35,-248.76,-250.72,-252.51,-252.74,-252.64,-252.77,-252.94,-252.59,-252.29,-252.36,-252.27,-252.23,-251.53,-251.45,-251.44,-250.79]
[null,null,"Geothermal - Flash",-95.26,-92.45,-91.51,-91.56,-91.78,-92.35,-92.76,-93.29,-94.02,-94.69,-94.78,-94.74,-94.79,-94.85,-94.72,-94.61,-94.64,-94.6,-94.59,-94.32,-94.29,-94.29,-94.05]
[null,null,"Geothermal - Flash, Enhanced",-168.11,-163.15,-161.47999999999999,-161.58000000000001,-161.96,-162.97,-163.69,-164.62,-165.91,-167.1,-167.25,-167.19,-167.27,-167.39,-167.15,-166.96,-167.01,-166.95,-166.92,-166.45,-166.4,-166.39,-165.96]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Large",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Small Modular",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - PC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - IGCC with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed O&M","Solar - Tracking",15,14.35,13.19,12.28,12.15,12.01,11.88,11.75,11.62,11.48,11.35,11.22,11.08,10.99,10.9,10.81,10.72,10.63,10.54,10.45,10.35,10.26,10.17]
[null,"($/kW-yr)","Onshore Wind",40,39.71,39.42,39.119999999999997,38.83,38.54,38.25,37.96,37.659999999999997,37.369999999999997,37.08,36.79,36.5,36.200000000000003,35.909999999999997,35.619999999999997,35.33,35.04,34.74,34.450000000000003,34.159999999999997,33.869999999999997,33.58]
[null,null,"Fixed Bottom Offshore Wind",69.64,68.92,68.510000000000005,68.290000000000006,68.099999999999994,67.87,67.63,67.42,67.23,67.040000000000006,66.84,66.63,66.430000000000007,66.239999999999995,66.02,65.790000000000006,65.59,65.39,65.180000000000007,64.94,64.73,64.52,64.28]
[null,null,"Floating Offshore Wind",69.64,68.92,68.510000000000005,68.290000000000006,68.099999999999994,67.87,67.63,67.42,67.23,67.040000000000006,66.84,66.63,66.430000000000007,66.239999999999995,66.02,65.790000000000006,65.59,65.39,65.180000000000007,64.94,64.73,64.52,64.28]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0.84,0.77,0.7,0.64,0.57999999999999996,0.53,0.49,0.45,0.42,0.4,0.38,0.36,0.35,0.34,0.34,0.33,0.33,0.33,0.32,0.32,0.32,0.31,0.31]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",3.98,3.63,3.31,3.02,2.75,2.5099999999999998,2.31,2.14,2,1.89,1.79,1.71,1.65,1.61,1.59,1.58,1.56,1.55,1.53,1.51,1.5,1.48,1.47]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0.84,0.77,0.7,0.64,0.57999999999999996,0.53,0.49,0.45,0.42,0.4,0.38,0.36,0.35,0.34,0.34,0.33,0.33,0.33,0.32,0.32,0.32,0.31,0.31]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",3.98,3.63,3.31,3.02,2.75,2.5099999999999998,2.31,2.14,2,1.89,1.79,1.71,1.65,1.61,1.59,1.58,1.56,1.55,1.53,1.51,1.5,1.48,1.47]
[null,null,"Flow Battery",18.86,17.920000000000002,17.02,16.170000000000002,15.36,14.6,13.95,13.41,12.96,12.6,12.32,12.11,11.98,11.91,11.91,11.91,11.91,11.91,11.91,11.91,11.91,11.91,11.91]
[null,null,"Pumped Hydro Storage",23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52,23.52]
[null,null,"Compressed Air Energy Storage (CAES)",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"Solar - Residential",23,21.83,19.46,17.850000000000001,17.309999999999999,16.760000000000002,16.22,15.67,15.12,14.58,14.03,13.49,12.94,12.73,12.51,12.3,12.08,11.87,11.66,11.44,11.23,11.02,10.8]
[null,null,"Solar - Commercial",19,17.91,16.52,15.62,15.15,14.68,14.21,13.73,13.26,12.79,12.32,11.84,11.37,11.27,11.16,11.06,10.96,10.85,10.75,10.65,10.54,10.44,10.34]
[null,null,"BTM Battery - Li [Capacity]",9.26,8.52,7.84,7.21,6.63,6.1,5.67,5.32,5.03,4.8099999999999996,4.6399999999999997,4.51,4.43,4.3899999999999997,4.3499999999999996,4.3099999999999996,4.26,4.22,4.18,4.1399999999999997,4.0999999999999996,4.05,4.01]
[null,null,"BTM Battery - Li [Energy]",20.63,18.98,17.46,16.07,14.78,13.6,12.63,11.85,11.21,10.72,10.33,10.06,9.8800000000000008,9.7899999999999991,9.69,9.6,9.5,9.41,9.31,9.2200000000000006,9.1300000000000008,9.0399999999999991,8.9499999999999993]
[null,null,"Gas - CCGT - Conventional (Wet)",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Gas - CCGT - Conventional (Dry)",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Gas - CCGT - Advanced (Wet)",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Gas - CCGT - Advanced (Dry)",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06,33.06]
[null,null,"Gas - CT - Frame",9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"Gas - CT - Aero",12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41,12.41]
[null,null,"Gas - Reciprocating Engine",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"Geothermal - Binary",130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130]
[null,null,"Geothermal - Binary, Enhanced",260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260]
[null,null,"Geothermal - Flash",170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170]
[null,null,"Geothermal - Flash, Enhanced",260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260,260]
[null,null,"Small Hydro",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"Biomass/Biogas",120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,null,"Solar Thermal",66.84,66.84,66.84,65.17,63.5,61.83,60.16,58.49,56.82,55.14,53.47,51.8,50.13,50.13,50.13,50.13,50.13,50.13,50.13,50.13,50.13,50.13,50.13]
[null,null,"CHP",11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
[null,null,"Nuclear - Large",110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110]
[null,null,"Nuclear - Small Modular",150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"Coal - PC",40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"Coal - IGCC with CCS",70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70]
[null,"Periodic Replacement and Augmentation","Solar - Tracking",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"($/kW-yr)","Onshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",2.31,2.12,1.96,1.8,1.65,1.52,1.41,1.3,1.21,1.1399999999999999,1.07,1.02,0.96,0.94,0.93,0.93,0.92,0.92,0.91,0.9,0.89,0.88,0.87]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",9.89,8.58,7.47,6.56,5.78,5.13,4.62,4.2,3.86,3.59,3.37,3.19,3.03,2.94,2.9,2.87,2.84,2.81,2.78,2.75,2.72,2.69,2.66]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0.87,0.8,0.74,0.68,0.62,0.56999999999999995,0.53,0.49,0.45,0.43,0.4,0.38,0.36,0.35,0.35,0.35,0.35,0.34,0.34,0.34,0.33,0.33,0.33]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",9.89,8.58,7.47,6.56,5.78,5.13,4.62,4.2,3.86,3.59,3.37,3.19,3.03,2.94,2.9,2.87,2.84,2.81,2.78,2.75,2.72,2.69,2.66]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",3.53,3.27,3.05,2.82,2.6,2.41,2.2400000000000002,2.1,1.98,1.88,1.8,1.74,1.69,1.67,1.66,1.65,1.63,1.62,1.6,1.58,1.57,1.55,1.54]
[null,null,"BTM Battery - Li [Energy]",33.979999999999997,29.5,25.72,22.56,19.91,17.690000000000001,15.97,14.63,13.58,12.77,12.16,11.7,11.37,11.2,11.03,10.87,10.71,10.56,10.42,10.29,10.17,10.050000000000001,9.9499999999999993]
[null,null,"Gas - CCGT - Conventional (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Frame",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Aero",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - Reciprocating Engine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Large",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Small Modular",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - PC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - IGCC with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Costs"]
[null,"Variable O&M","Solar - Tracking",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"($/MWh)","Onshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"Gas - CCGT - Conventional (Dry)",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"Gas - CCGT - Advanced (Wet)",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"Gas - CCGT - Advanced (Dry)",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"Gas - CT - Frame",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Gas - CT - Aero",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Gas - Reciprocating Engine",7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Nuclear - Large",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Small Modular",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - PC",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Coal - IGCC with CCS",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Fuel","Solar - Tracking",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"($/MWh)","Onshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8]
[null,null,"Gas - CCGT - Conventional (Dry)",19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8,19.8]
[null,null,"Gas - CCGT - Advanced (Wet)",18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999]
[null,null,"Gas - CCGT - Advanced (Dry)",18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999,18.899999999999999]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5]
[null,null,"Gas - CT - Frame",30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,"Gas - CT - Aero",27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9,27.9]
[null,null,"Gas - Reciprocating Engine",26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1,26.1]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21]
[null,null,"Nuclear - Large",6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83]
[null,null,"Nuclear - Small Modular",6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83]
[null,null,"Coal - PC",21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06,21.06]
[null,null,"Coal - IGCC with CCS",25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74,25.74]
[null,"Production Tax Credit","Solar - Tracking",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"($/MWh)","Onshore Wind",-20.25,-19.82,-19.68,-15.77,-11.86,-7.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Frame",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Aero",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - Reciprocating Engine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Large",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Small Modular",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - PC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coal - IGCC with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Finance Diagnostics"]
[null,"NPV Equity Return","Solar - Tracking",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"$","Onshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Compressed Air Energy Storage (CAES)","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Wet)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced (Dry)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Frame",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CT - Aero",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - Reciprocating Engine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nuclear - Large","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Nuclear - Small Modular","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Coal - PC","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Coal - IGCC with CCS","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"DSCR","Solar - Tracking",1.6192494364968784,1.5947393023357854,1.5772498344486126,1.5805918648349464,1.374259370924654,1.2244344415870339,1.3152371963452969,1.309943278799639,1.3087370221565275,1.3068670253323966,1.2834893882223386,1.2586740534937757,1.2364849020312838,1.2405255214262407,1.2412681982750169,1.2423120826335814,1.2457302229429856,1.2482348852764649,1.2509760720401459,1.2495909138578365,1.2521109565363804,1.2550436994666212,1.2550329437869538]
[null,null,"Onshore Wind",1.9403247044519669,1.8789423597318682,1.6010082495506766,1.573497850497972,1.5544570367153101,1.400322325398297,1.6700796463476473,1.6660191432840352,1.6663904737834188,1.666007448574645,1.6412974496103001,1.614879281153992,1.5915977757537167,1.5955888955114623,1.5958391481041569,1.5964345506295636,1.5997379167493622,1.6020078894461414,1.6045546186348769,1.6023878886885516,1.6046884604377525,1.6074684500958187,1.6074565225265012]
[null,null,"Fixed Bottom Offshore Wind",2.327413532402955,2.2221043644521847,1.8232458906870517,1.7870243740846063,1.7606706698719456,1.5647864105070368,1.8219565796375321,1.8269728589216612,1.8364128841016256,1.8432936538756259,1.8148827982583284,1.7852297500389434,1.7593615968657335,1.7493332340627461,1.7350571211318571,1.7208001514333879,1.7100912322556243,1.6990241586308112,1.6879147936216949,1.6713472392715729,1.660006098364001,1.6487869392072123,1.6347554168060454]
[null,null,"Floating Offshore Wind",2.303055766248908,2.1991690405422215,1.8032694544335981,1.7685643426003868,1.7433462716481483,1.5496622076618645,1.8074459311286859,1.8123476109101113,1.82152453732491,1.8281631625698491,1.7994896393127768,1.7696058237215386,1.7434092571992856,1.7335333276891762,1.7195412500838458,1.7055658121897377,1.6950468029993533,1.6841672953310112,1.6732597346744629,1.6570616520785493,1.6459296964194485,1.6349341449193535,1.6212397964386074]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",6.74295820328528,8.0187065253808871,7.481051582135267,7.1500560966861384,5.4915604199213419,4.2223141819667047,3.4008054669744601,2.936250326310943,2.5815805935791731,2.295879416635513,2.0607269680933911,1.862547296617534,1.5694925066305092,1.5536085048305419,1.5334779232396698,1.514588219970475,1.5018076201601664,1.4862090165570132,1.4870022168882835,1.4833507656501237,1.4869887220508977,1.4880300029008318,1.4861079603995142]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",6.9411998243715543,8.2211448182271525,7.633012961963197,7.2663508515304915,5.5658297860454047,4.2670742500680552,3.4289330663346003,2.9562886918950171,2.5960936952157674,2.3064655896747404,2.0685260068651554,1.8683819128395807,1.5742361303543204,1.5572829996786977,1.5364022300638638,1.5168260486803298,1.5034551721789575,1.4873282984316867,1.4877155946016398,1.4837244960416875,1.4871217738895695,1.4880300029008318,1.4861079603995138]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",4.4452580471878793,5.1960159849513756,4.8451026344949844,4.6310601129987781,3.504667748729664,2.6613277573896301,2.929571259854681,2.5176774261226824,2.2013276716865473,1.9450483017046498,1.7322914608250515,1.550835316255389,1.2637700751639684,1.2550791353610486,1.2441026595274396,1.2338595091031097,1.2269705655838936,1.2185836885849635,1.2190455398041,1.2171115886004207,1.2191088632899183,1.2197075880560837,1.2186693378324773]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",4.6434996682741536,5.3984542777976436,4.9970640143229144,4.7473548678431312,3.578937114853725,2.7060878254909797,2.9576988592148243,2.5377157917067561,2.2158407733231424,1.9556344747438774,1.7400904995968172,1.556669932477436,1.2685136988877794,1.2587536302092039,1.2470269663516336,1.2360973378129652,1.2286181176026849,1.2197029704596369,1.219758917517457,1.2174853189919845,1.2192419151285905,1.2197075880560844,1.2186693378324771]
[null,null,"Flow Battery",6.8361350685543592,8.1302999450968905,7.5806343244907985,7.2421612869549534,5.5635837843582516,4.2761823146834264,3.4432451426889261,2.9745435350499791,2.6170827739725397,2.3293461231192176,2.0927963248828299,1.8937595962869074,1.6025003924993855,1.5855065619349726,1.5639470549270786,1.5437034898982782,1.5300094949702914,1.5132798946835666,1.5141671542091693,1.5102763142040798,1.5142208936133004,1.5153736263962678,1.5133080297090946]
[null,null,"Pumped Hydro Storage","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Compressed Air Energy Storage (CAES)","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Solar - Residential",1.745950952421838,1.7325498490486957,1.7172479836545769,1.7192225671896466,1.492980867440787,1.3294816652560064,1.430366562776507,1.423568126151959,1.420036882977733,1.4161413953270516,1.3891727318806364,1.3613196083265076,1.3358705128560651,1.338611616250603,1.3388389862349279,1.339298689994453,1.3415802882807892,1.3431678201042496,1.3449425489883251,1.34354480245146,1.3451547536445734,1.3470885623493221,1.3470794340540546]
[null,null,"Solar - Commercial",1.6193874760702052,1.594766087043185,1.5772456143234341,1.5806001277334552,1.3742797108059737,1.2244583551826467,1.3152460539095965,1.3099579627274909,1.3087639554966963,1.3069038680175797,1.2835345798999174,1.2587238502275515,1.2365418393442495,1.240591555231644,1.2413373812555597,1.242384935936137,1.2458109370733337,1.248321796920961,1.2510695580879381,1.2496837220446921,1.2522099090949939,1.2551494755288748,1.2551388036825257]
[null,null,"BTM Battery - Li [Capacity]",5.4217827305190252,5.899396949022278,5.6465702859043407,5.4896504418795624,4.2914263473242737,3.409184814718484,2.866232479167266,2.4994780153469121,2.2185841521896448,1.9936121497907837,1.8097949383488965,1.6566371486409879,1.5351667845088106,1.53164362074522,1.5245486776691823,1.5177457255165245,1.5146552010300145,1.5103033025726076,1.5116908886998452,1.5088214720178481,1.5110210717494619,1.5123248210670033,1.5113374724973241]
[null,null,"BTM Battery - Li [Energy]",5.4255372544353522,5.9014825957970327,5.6450768399563742,5.487369491045361,4.2907572926902962,3.4080147949758186,2.8654523715778986,2.4990553544643679,2.2182235476542993,1.9931986636949843,1.809345017612062,1.6562255553436638,1.534920871102198,1.53154441528193,1.5247335195249174,1.5180814695236324,1.5150466884531169,1.5106641804957108,1.5119768778660403,1.5089968521520392,1.5110921894454072,1.5123248210670039,1.5113374724973239]
[null,null,"Gas - CCGT - Conventional (Wet)",2.1764712057886348,2.1379082354899643,2.1108275223958897,2.1144815267959034,2.1230067442447829,2.1262610163097517,2.1244773842898752,2.1261324350922286,2.1333939803064479,2.1389109072212915,2.143296711506343,2.144500438828802,2.1495053374787689,2.154931943848386,2.154962947919377,2.1555335049237425,2.159973417371309,2.1628578681362471,2.1661767678111628,2.1627276468753873,2.165702306447157,2.1694073779391947,2.1694443984087441]
[null,null,"Gas - CCGT - Conventional (Dry)",2.1764712057886348,2.1379082354899648,2.1108275223958892,2.1144815267959034,2.1230067442447824,2.1262610163097517,2.1244773842898752,2.1261324350922286,2.1333939803064479,2.138910907221292,2.143296711506343,2.144500438828802,2.1495053374787689,2.1549319438483856,2.154962947919377,2.1555335049237434,2.1599734173713085,2.1628578681362458,2.1661767678111628,2.1627276468753869,2.165702306447157,2.1694073779391951,2.1694443984087446]
[null,null,"Gas - CCGT - Advanced (Wet)",2.1764712057886353,2.1379082354899648,2.1108275223958892,2.1144815267959034,2.1230067442447833,2.1262610163097517,2.1244773842898752,2.126132435092229,2.1333939803064479,2.138910907221292,2.143296711506343,2.144500438828802,2.1495053374787685,2.1549319438483856,2.1549629479193775,2.155533504923743,2.1599734173713085,2.1628578681362463,2.1661767678111628,2.1627276468753873,2.165702306447157,2.1694073779391951,2.1694443984087446]
[null,null,"Gas - CCGT - Advanced (Dry)",2.1764712057886353,2.1379082354899648,2.1108275223958901,2.114481526795903,2.1230067442447824,2.1262610163097526,2.1244773842898756,2.1261324350922282,2.1333939803064479,2.1389109072212915,2.143296711506343,2.1445004388288016,2.1495053374787689,2.154931943848386,2.1549629479193775,2.1555335049237434,2.159973417371309,2.1628578681362463,2.1661767678111628,2.1627276468753869,2.165702306447157,2.1694073779391942,2.1694443984087446]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",2.1764712057886353,2.1379082354899648,2.1108275223958901,2.1144815267959034,2.1230067442447829,2.1262610163097522,2.1244773842898752,2.1261324350922277,2.1333939803064488,2.1389109072212911,2.143296711506343,2.1445004388288016,2.1495053374787689,2.154931943848386,2.1549629479193775,2.155533504923743,2.159973417371309,2.1628578681362463,2.1661767678111623,2.1627276468753873,2.165702306447157,2.1694073779391942,2.1694443984087437]
[null,null,"Gas - CT - Frame",2.1764712057886357,2.1379082354899648,2.1108275223958901,2.1144815267959021,2.1230067442447833,2.1262610163097513,2.1244773842898748,2.1261324350922282,2.1333939803064488,2.1389109072212915,2.143296711506343,2.1445004388288011,2.1495053374787698,2.154931943848386,2.1549629479193775,2.1555335049237434,2.1599734173713085,2.1628578681362467,2.1661767678111632,2.1627276468753869,2.1657023064471566,2.1694073779391947,2.1694443984087446]
[null,null,"Gas - CT - Aero",2.1764712057886357,2.1379082354899648,2.1108275223958892,2.1144815267959012,2.1230067442447838,2.1262610163097513,2.1244773842898748,2.1261324350922282,2.1333939803064483,2.1389109072212911,2.143296711506343,2.1445004388288016,2.1495053374787694,2.1549319438483865,2.1549629479193779,2.1555335049237434,2.159973417371309,2.1628578681362463,2.1661767678111632,2.1627276468753864,2.165702306447157,2.1694073779391942,2.1694443984087441]
[null,null,"Gas - Reciprocating Engine",2.1764712057886357,2.1379082354899648,2.1108275223958892,2.1144815267959021,2.1230067442447838,2.1262610163097517,2.1244773842898748,2.126132435092229,2.1333939803064479,2.1389109072212915,2.143296711506343,2.1445004388288016,2.1495053374787698,2.1549319438483874,2.1549629479193775,2.1555335049237443,2.159973417371309,2.1628578681362467,2.1661767678111632,2.1627276468753869,2.165702306447157,2.1694073779391947,2.1694443984087446]
[null,null,"Geothermal - Binary",2.8210262317920112,2.8227806962733224,2.7967258894205154,2.7967144008395959,2.8009591741847384,2.8885672628058185,2.9714818125465312,3.0578147813889638,3.1505928089472364,3.2420284788107794,3.2437660359783438,3.2415395678168757,3.2451859758348576,3.2494319429857184,3.2470925311628784,3.2455068815472687,3.2485840205265903,3.2496386124229786,3.2513038542443811,3.2447760186570229,3.2460616279897798,3.2483256710295576,3.2484798625351283]
[null,null,"Geothermal - Binary, Enhanced",2.8210262317920121,2.8227806962733228,2.7967258894205158,2.7967144008395968,2.8009591741847379,2.8885672628058194,2.9714818125465312,3.0578147813889633,3.1505928089472364,3.2420284788107794,3.2437660359783438,3.2415395678168757,3.2451859758348576,3.2494319429857179,3.2470925311628784,3.2455068815472687,3.2485840205265903,3.2496386124229786,3.2513038542443811,3.244776018657022,3.2460616279897807,3.2483256710295576,3.2484798625351283]
[null,null,"Geothermal - Flash",2.8210262317920125,2.8227806962733233,2.7967258894205154,2.7967144008395954,2.8009591741847362,2.8885672628058181,2.9714818125465312,3.0578147813889638,3.1505928089472364,3.2420284788107794,3.2437660359783438,3.2415395678168766,3.2451859758348585,3.2494319429857179,3.2470925311628798,3.2455068815472692,3.2485840205265903,3.2496386124229795,3.2513038542443811,3.2447760186570234,3.2460616279897798,3.2483256710295576,3.2484798625351283]
[null,null,"Geothermal - Flash, Enhanced",2.8210262317920121,2.8227806962733237,2.7967258894205154,2.7967144008395954,2.8009591741847375,2.8885672628058185,2.9714818125465308,3.0578147813889629,3.1505928089472364,3.2420284788107794,3.2437660359783429,3.2415395678168757,3.2451859758348576,3.249431942985717,3.2470925311628784,3.2455068815472701,3.2485840205265903,3.2496386124229786,3.2513038542443811,3.244776018657022,3.2460616279897798,3.2483256710295572,3.2484798625351283]
[null,null,"Small Hydro",0.77873967375915432,0.69599188838840798,0.67455757175265452,0.67999526492785844,0.68908981626247179,0.69540607664846987,0.69770381749289978,0.70180555353013341,0.70923008626509654,0.71550005888282908,0.72099047427504992,0.72522909451052731,0.73007547852857946,0.73480862576942019,0.73692865281808528,0.73898611906917844,0.74314069104477531,0.74701483767503518,0.75080853082397192,0.75119736476967636,0.75472387103174876,0.75827837511052265,0.75789475854612276]
[null,null,"Biomass/Biogas",1.7247014305962935,1.7106456396100489,1.6963039016071824,1.6975304806980811,1.7012313765826437,1.7267724475940496,1.7497715090564114,1.7748953123603102,1.8039308512861032,1.8324359583649796,1.8352087554174383,1.8357941632098875,1.83908725814017,1.8426784367831632,1.8425430644674563,1.8427827039971472,1.8457040560719267,1.8475526926961905,1.8497066270057141,1.8471673301056224,1.8490871349668458,1.8515184524703865,1.8515441788417395]
[null,null,"Solar Thermal",3.493281834335304,3.4379937922029042,3.3499289589605441,3.3008361695046537,2.8534396087412621,2.5243999010845002,1.8014515602315417,1.7729843402283347,1.7486421097674061,1.723301393584985,1.6714343692095259,1.6200837380102666,1.5738074602099932,1.5774381709203131,1.577561408672858,1.5780077470141367,1.5809912743534873,1.5830054741214621,1.58527813019263,1.5831342447511685,1.585174925302836,1.5876637177117972,1.5876267156269879]
[null,null,"CHP",2.1364493750470346,2.087236459858079,2.055979686535319,2.0607223388050886,2.0711649065624993,2.0754315918751836,2.073799244518626,2.0761895417630747,2.0851356923449504,2.0920357555219291,2.0976086003700294,2.0994581427298291,2.1056039805780311,2.1122394929166002,2.1125696062850903,2.1135290581979449,2.1190056186759385,2.1226636084205301,2.126826646985116,2.1230895640494727,2.1268482290698123,2.1314568437735431,2.1315000280897189]
[null,null,"Nuclear - Large","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Nuclear - Small Modular","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Coal - PC","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,"Coal - IGCC with CCS","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Average All-In LCOE"]
[null,"Total Fixed Cost","Solar - Tracking",{"$f":"SUM(D9,D44,D79,D114,D149,D184)","v":78.920000000000016},{"$f":"SUM(E9,E44,E79,E114,E149,E184)","v":72.62},67.61,64.199999999999989,61.460000000000008,59.58,75.25,75.260000000000005,75.47,75.599999999999994,74.66,73.61,72.58,72.339999999999989,71.92,71.510000000000005,71.22999999999999,70.89,70.569999999999993,70.02,69.66,69.33,68.679999999999993]
[null,"($/kW-yr)","Onshore Wind",169.98,{"$f":"SUM(E10,E45,E80,E115,E150,E185)","v":163.66},158.38,154.68,151.26,145.6,146.25,147.09,148.22999999999999,149.35999999999999,148.85,148.21,147.63,147.72,147.57999999999998,147.49,147.61000000000001,147.69,147.80000000000001,147.61000000000001,147.76,147.96,147.69999999999999]
[null,"includes ITC, unless otherwise specified","Fixed Bottom Offshore Wind",288.44,266.27,243.39,251.28000000000003,258.97000000000003,258.85000000000002,295.33,290.8,286.55,281.83,272.68,263.44,254.42000000000002,252.14999999999998,249.51,246.8,244.47,242.04000000000002,239.6,236.6,234.07999999999998,231.65999999999997,228.44]
[null,null,"Floating Offshore Wind",475.98,436.31,394.91000000000008,410.9500000000001,426.90000000000009,428.26,499.15999999999997,492.7,486.89000000000004,480.11,465.17999999999995,449.84,434.89,430.97,426.28,421.5,417.38,413.28,409,403.73,399.43,395.16999999999996,389.41999999999996]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",26.389999999999997,22.6,19.48,17.150000000000002,15.16,12.969999999999999,11.360000000000001,10.45,9.6999999999999993,9.09,8.56,8.1300000000000008,7.75,7.49,7.35,7.22,7.11,7,6.94,6.8800000000000008,6.84,6.7799999999999994,6.71]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",47.86,41.04,35.380000000000003,31.099999999999998,27.44,23.61,20.78,19.060000000000002,17.670000000000002,16.53,15.57,14.769999999999998,14.11,13.639999999999999,13.39,13.170000000000002,12.97,12.780000000000001,12.669999999999998,12.53,12.450000000000001,12.35,12.21]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",7.4899999999999993,6.3999999999999995,5.56,4.92,4.32,3.6999999999999997,4.08,3.74,3.45,3.24,3.03,2.8499999999999996,2.67,2.59,2.5499999999999998,2.5099999999999998,2.48,2.4499999999999997,2.42,2.4099999999999997,2.3899999999999997,2.37,2.34]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",36.44,31.03,26.83,23.609999999999996,20.69,17.78,18.88,17.270000000000003,15.96,14.870000000000001,13.93,13.139999999999999,12.299999999999999,11.93,11.74,11.59,11.43,11.290000000000001,11.189999999999998,11.08,11.000000000000002,10.9,10.78]
[null,null,"Flow Battery",265.48,235.76,210.70000000000002,192.60000000000002,176.91000000000003,156.66999999999999,141.95999999999998,135.32,130.04,125.58,121.9,118.87,116.46000000000001,114.96,113.81,112.74,112.09,111.22999999999999,111.53999999999999,111.52,112.03,112.35,112.21]
[null,null,"Pumped Hydro Storage",180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,null,"Compressed Air Energy Storage (CAES)",166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77,166.77]
[null,null,"Solar - Residential",178.88,163.18,144.80000000000001,133.48999999999998,122.74999999999999,116.3,146.09,142.72,139.54999999999998,136.20000000000002,130.77000000000001,125.22999999999999,119.71000000000001,118.2,116.46,114.74,113.14,111.49000000000001,109.83,107.91,106.22,104.53999999999999,102.44]
[null,null,"Solar - Commercial",115.96999999999998,104.70999999999998,97.14,93.230000000000018,87.38000000000001,82.919999999999987,103.13,{"$f":"SUM(K21,K56,K91,K126,K161,K196)","v":100.81},98.7,96.449999999999989,92.75,88.9,85.11,84.779999999999987,84.22,83.679999999999993,83.289999999999992,82.82,82.37,81.660000000000011,81.169999999999987,80.72,79.900000000000006]
[null,null,"BTM Battery - Li [Capacity]",66.069999999999993,58.589999999999996,52.149999999999991,46.99,42.52,37.75,34.6,32.42,30.69,29.339999999999996,28.3,27.55,27.17,26.9,26.569999999999997,26.249999999999996,25.959999999999997,25.68,25.46,25.189999999999998,25,24.78,24.53]
[null,null,"BTM Battery - Li [Energy]",173.60999999999999,153,135.33000000000001,121.18,109.03999999999999,96.58,88.2,82.3,77.679999999999993,74.069999999999993,71.319999999999993,69.34,68.27000000000001,67.539999999999992,66.649999999999991,65.78,65.03,64.27,63.690000000000005,63,62.470000000000006,61.92,61.28]
[null,null,"Gas - CCGT - Conventional (Wet)",127.14,121.08,119.92,120.16,120.56,120.8,120.49,120.23,120.15,120.42,120.6,120.66,120.76,120.96,120.79,120.67,120.77,120.82,121,120.65,120.67,120.72,120.32]
[null,null,"Gas - CCGT - Conventional (Dry)",132.01999999999998,125.71,124.51,124.75,125.17,125.41,125.09,124.83,124.74,125.02,125.21,125.27,125.37,125.58,125.4,125.28,125.38,125.44,125.63,125.26,125.28,125.34,124.91]
[null,null,"Gas - CCGT - Advanced (Wet)",132.01999999999998,125.71,124.51,124.75,125.17,125.41,125.09,124.83,124.74,125.02,125.21,125.27,125.37,125.58,125.4,125.28,125.38,125.44,125.63,125.26,125.28,125.34,124.91]
[null,null,"Gas - CCGT - Advanced (Dry)",136.9,130.34,129.09,129.34,129.78,130.03,129.69,129.42000000000002,129.32999999999998,129.62,129.82,129.88,129.99,130.20999999999998,130.01999999999998,129.88999999999999,130,130.06,130.25,129.87,129.9,129.94999999999999,129.51]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",277.10000000000002,263.93,260.98,260.73,260.78999999999996,260.44,258.92,257.39,256.22000000000003,255.89000000000001,255.32,254.6,253.94,253.49,252.27,251.16,250.51,249.79,249.3,247.77,246.95,246.17000000000002,244.51]
[null,null,"Gas - CT - Frame",92.79,88.3,87.91,88.07,88.35,88.49,88.23,87.98,87.86,88.02,88.11,88.13,88.18,88.31,88.16,88.05,88.11,88.14,88.26,87.99,88,88.02,87.72]
[null,null,"Gas - CT - Aero",148.57999999999998,141.27000000000001,140.63,140.9,141.35,141.57999999999998,141.15,140.75,140.54999999999998,140.82,140.96,141,141.07999999999998,141.28,141.04,140.87,140.96,141.01,141.19999999999999,140.78,140.79,140.82,140.32]
[null,null,"Gas - Reciprocating Engine",161.4,154.28,153.08000000000001,153.80000000000001,154.84,155.55000000000001,155.93,156.54,157.51,158.37,159.16999999999999,159.76,160.43,161.13,161.47999999999999,161.86000000000001,162.5,163.04,163.61000000000001,163.72999999999999,164.28,164.88,164.88]
[null,null,"Geothermal - Binary",713.98,691.88,687.54,688.38,690.06000000000006,708.42,725.90000000000009,744.08999999999992,763.64,782.94,784.21,784.67000000000007,785.46,786.3599999999999,785.93000000000006,785.64,786.29,786.52,786.87,785.55,{"$f":"SUM(X32,X67,X102,X137,X172,X207)","v":785.81000000000006},786.26,784.55]
[null,null,"Geothermal - Binary, Enhanced",1562,1512.72,1503.04,1504.8999999999999,1508.64,1549.6,1588.5600000000002,1629.13,1672.68,1715.75,1718.56,1719.58,1721.34,1723.36,1722.39,1721.75,1723.1999999999998,1723.72,1724.49,1721.56,1722.1299999999999,1723.1399999999999,1719.32]
[null,null,"Geothermal - Flash",658.25,639.77,636.14,636.83999999999992,638.24,653.6,668.2,683.42000000000007,699.76,715.91000000000008,716.96,717.34,718,718.76,718.4,718.16,718.7,718.9,719.18,718.08999999999992,718.30000000000007,718.68000000000006,717.24]
[null,null,"Geothermal - Flash, Enhanced",1121.6199999999999,1089,1082.5999999999999,1083.83,1086.31,1113.4099999999999,1139.19,1166.04,1194.8699999999999,1223.3600000000001,1225.23,1225.8999999999999,1227.07,1228.4000000000001,1227.7600000000002,1227.33,1228.29,1228.6299999999999,1229.1399999999999,1227.21,1227.5900000000001,1228.2600000000002,1225.73]
[null,null,"Small Hydro",212.9,186.19,181.73,183.69,186.55,188.75,189.99,191.67,194.18,196.42,198.48,200.25,201.94,203.6,204.63,205.63,207.17,208.65,210.11,210.71,212.11,213.53,213.43]
[null,null,"Biomass/Biogas",468.65,453.72,449.66,446.67,447.08,452.29,456.43,461.2,466.22,471.87,472.7,472.72,472.75,473.13,472.54,472.13,472.01,471.77,471.91,470.54,470.31,470.1,468.62]
[null,null,"Solar Thermal",751.05000000000007,687.64,646.91000000000008,631.57999999999993,597.17999999999995,572.04,510.85,503.8,497.63,490.96999999999997,477.4,463.7,450.58,448.63,445.71999999999997,442.87,440.65999999999997,438.17,435.71,432.11,429.54,427.06,422.90999999999997]
[null,null,"CHP",204.77,193.48,191.48,192.62,194.28,195.4,195.99,196.95,198.49,199.87,201.12,202.05,203.12,204.24,204.78,205.39,206.41,207.26,208.17,208.34,209.22,210.17,210.17]
[null,null,"Nuclear - Large",906.51,906.04,905.57,905.1,904.63,901.38,896.73,892.66,887.46,883.95,880.69,876.63,872.34,868.74,864.58,860.67,856.31,852.13,848.66,843.88,839.75,835.47,831.27]
[null,null,"Nuclear - Small Modular",598.94000000000005,598.68000000000006,598.41000000000008,598.15,597.88,596.04999999999995,593.43000000000006,591.14,588.21,586.22,584.39,582.1,579.68000000000006,577.65,575.30999999999995,573.11,570.65,568.29,566.32999999999993,563.64,561.30999999999995,558.9,556.53]
[null,null,"Coal - PC",315.85000000000002,314.98,314.11,313.24,312.33999999999997,311.95,311.07,310.39999999999998,309.33999999999997,308.85000000000002,308.45999999999998,307.79000000000002,307.04000000000002,306.54000000000002,305.83,305.22000000000003,304.44,303.73,303.27,302.33999999999997,301.64999999999998,300.91000000000003,300.18]
[null,null,"Coal - IGCC with CCS",541.64,540.24,538.83999999999992,537.43000000000006,534.99,533.41000000000008,531.01,528.95000000000005,526.23,524.49,522.91000000000008,520.85,518.67000000000007,516.89,514.77,512.80999999999995,510.58,508.45,506.75,504.27,502.18,499.99,497.85]
[null,"Total Variable Cost","Solar - Tracking",{"$f":"SUM(D220,D255,D290)","v":0},{"$f":"SUM(E220,E255,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"($/MWh)","Onshore Wind",-20.25,{"$f":"SUM(E221,E256,E291)","v":-19.82},-19.68,-15.77,-11.86,-7.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Includes PTC","Fixed Bottom Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Floating Offshore Wind",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flow Battery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pumped Hydro Storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compressed Air Energy Storage (CAES)",13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2]
[null,null,"Solar - Residential",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar - Commercial",0,0,0,0,0,0,0,{"$f":"SUM(K232,K267,K302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Capacity]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BTM Battery - Li [Energy]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gas - CCGT - Conventional (Wet)",22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3]
[null,null,"Gas - CCGT - Conventional (Dry)",22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3,22.3]
[null,null,"Gas - CCGT - Advanced (Wet)",21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4]
[null,null,"Gas - CCGT - Advanced (Dry)",21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4,21.4]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Gas - CT - Frame",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,"Gas - CT - Aero",32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9,32.9]
[null,null,"Gas - Reciprocating Engine",33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1,33.1]
[null,null,"Geothermal - Binary",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X243,X278,X313)","v":0},0,0]
[null,null,"Geothermal - Binary, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Geothermal - Flash, Enhanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Small Hydro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomass/Biogas",140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,"Solar Thermal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHP",26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,null,"Nuclear - Large",6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83]
[null,null,"Nuclear - Small Modular",6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83,6.83]
[null,null,"Coal - PC",26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06]
[null,null,"Coal - IGCC with CCS",35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995,35.739999999999995]
[null,"Levelized Cost","Solar - Tracking",{"$f":"D397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+D432","v":33.367157111449352},{"$f":"E397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+E432","v":30.703534584813124},{"$f":"F397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+F432","v":28.585320480297646},{"$f":"G397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+G432","v":27.143581938102479},{"$f":"H397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+H432","v":25.985117537628955},{"$f":"I397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+I432","v":25.190258751902586},{"$f":"J397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+J432","v":31.815491290377132},{"$f":"K397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+K432","v":31.819719262641637},{"$f":"L397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+L432","v":31.908506680196176},{"$f":"M397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+M432","v":31.963470319634698},{"$f":"N397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+N432","v":31.566040926771517},{"$f":"O397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+O432","v":31.122103838998814},{"$f":"P397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+P432","v":30.686622695755112},{"$f":"Q397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+Q432","v":30.58515136140706},{"$f":"R397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+R432","v":30.407576526297987},{"$f":"S397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+S432","v":30.234229663453409},{"$f":"T397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+T432","v":30.115846440047346},{"$f":"U397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+U432","v":29.972095383054285},{"$f":"V397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+V432","v":29.836800270590221},{"$f":"W397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+W432","v":29.604261796042614},{"$f":"X397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+X432","v":29.452054794520546},{"$f":"Y397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+Y432","v":29.31253170979198},{"$f":"Z397/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C467,resources,0)))+Z432","v":29.037713512599353}]
[null,"($/MWh)","Onshore Wind",{"$f":"D398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+D433","v":22.870243531202433},{"$f":"E398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+E433","v":21.696996448503292},{"$f":"F398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+F433","v":20.497574835109077},{"$f":"G398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+G433","v":23.468964992389648},{"$f":"H398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+H433","v":26.511385083713847},{"$f":"I398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+I433","v":29.035565702688992},{"$f":"J398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+J433","v":37.100456621004568},{"$f":"K398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+K433","v":37.313546423135463},{"$f":"L398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+L433","v":37.602739726027394},{"$f":"M398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+M433","v":37.889396245560626},{"$f":"N398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+N433","v":37.760020294266866},{"$f":"O398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+O433","v":37.597666159309995},{"$f":"P398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+P433","v":37.450532724505322},{"$f":"Q398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+Q433","v":37.473363774733635},{"$f":"R398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+R433","v":37.437848807711816},{"$f":"S398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+S433","v":37.415017757483511},{"$f":"T398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+T433","v":37.44545915778793},{"$f":"U398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+U433","v":37.465753424657535},{"$f":"V398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+V433","v":37.493658041603247},{"$f":"W398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+W433","v":37.44545915778793},{"$f":"X398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+X433","v":37.483510908168441},{"$f":"Y398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+Y433","v":37.534246575342465},{"$f":"Z398/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C468,resources,0)))+Z433","v":37.468290208016228}]
[null,null,"Fixed Bottom Offshore Wind",{"$f":"D399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+D434","v":{"$error":"#N/A"}},{"$f":"E399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+E434","v":{"$error":"#N/A"}},{"$f":"F399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+F434","v":{"$error":"#N/A"}},{"$f":"G399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+G434","v":{"$error":"#N/A"}},{"$f":"H399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+H434","v":{"$error":"#N/A"}},{"$f":"I399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+I434","v":{"$error":"#N/A"}},{"$f":"J399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+J434","v":{"$error":"#N/A"}},{"$f":"K399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+K434","v":{"$error":"#N/A"}},{"$f":"L399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+L434","v":{"$error":"#N/A"}},{"$f":"M399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+M434","v":{"$error":"#N/A"}},{"$f":"N399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+N434","v":{"$error":"#N/A"}},{"$f":"O399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+O434","v":{"$error":"#N/A"}},{"$f":"P399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+P434","v":{"$error":"#N/A"}},{"$f":"Q399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+Q434","v":{"$error":"#N/A"}},{"$f":"R399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+R434","v":{"$error":"#N/A"}},{"$f":"S399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+S434","v":{"$error":"#N/A"}},{"$f":"T399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+T434","v":{"$error":"#N/A"}},{"$f":"U399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+U434","v":{"$error":"#N/A"}},{"$f":"V399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+V434","v":{"$error":"#N/A"}},{"$f":"W399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+W434","v":{"$error":"#N/A"}},{"$f":"X399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+X434","v":{"$error":"#N/A"}},{"$f":"Y399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+Y434","v":{"$error":"#N/A"}},{"$f":"Z399/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C469,resources,0)))+Z434","v":{"$error":"#N/A"}}]
[null,null,"Floating Offshore Wind",{"$f":"D400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+D435","v":{"$error":"#N/A"}},{"$f":"E400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+E435","v":{"$error":"#N/A"}},{"$f":"F400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+F435","v":{"$error":"#N/A"}},{"$f":"G400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+G435","v":{"$error":"#N/A"}},{"$f":"H400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+H435","v":{"$error":"#N/A"}},{"$f":"I400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+I435","v":{"$error":"#N/A"}},{"$f":"J400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+J435","v":{"$error":"#N/A"}},{"$f":"K400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+K435","v":{"$error":"#N/A"}},{"$f":"L400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+L435","v":{"$error":"#N/A"}},{"$f":"M400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+M435","v":{"$error":"#N/A"}},{"$f":"N400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+N435","v":{"$error":"#N/A"}},{"$f":"O400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+O435","v":{"$error":"#N/A"}},{"$f":"P400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+P435","v":{"$error":"#N/A"}},{"$f":"Q400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+Q435","v":{"$error":"#N/A"}},{"$f":"R400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+R435","v":{"$error":"#N/A"}},{"$f":"S400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+S435","v":{"$error":"#N/A"}},{"$f":"T400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+T435","v":{"$error":"#N/A"}},{"$f":"U400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+U435","v":{"$error":"#N/A"}},{"$f":"V400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+V435","v":{"$error":"#N/A"}},{"$f":"W400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+W435","v":{"$error":"#N/A"}},{"$f":"X400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+X435","v":{"$error":"#N/A"}},{"$f":"Y400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+Y435","v":{"$error":"#N/A"}},{"$f":"Z400/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C470,resources,0)))+Z435","v":{"$error":"#N/A"}}]
[null,null,"Utility-scale Battery - Li [Capacity] - No ITC",{"$f":"D401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+D436","v":20.083713850837139},{"$f":"E401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+E436","v":17.199391171993916},{"$f":"F401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+F436","v":14.824961948249621},{"$f":"G401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+G436","v":13.051750380517507},{"$f":"H401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+H436","v":11.537290715372908},{"$f":"I401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+I436","v":9.8706240487062402},{"$f":"J401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+J436","v":8.645357686453579},{"$f":"K401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+K436","v":7.9528158295281584},{"$f":"L401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+L436","v":7.3820395738203963},{"$f":"M401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+M436","v":6.9178082191780828},{"$f":"N401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+N436","v":6.5144596651445976},{"$f":"O401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+O436","v":6.1872146118721476},{"$f":"P401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+P436","v":5.8980213089802138},{"$f":"Q401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+Q436","v":5.7001522070015227},{"$f":"R401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+R436","v":5.5936073059360734},{"$f":"S401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+S436","v":5.4946727549467278},{"$f":"T401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+T436","v":5.4109589041095898},{"$f":"U401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+U436","v":5.3272450532724509},{"$f":"V401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+V436","v":5.2815829528158309},{"$f":"W401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+W436","v":5.23592085235921},{"$f":"X401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+X436","v":5.2054794520547949},{"$f":"Y401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+Y436","v":5.159817351598174},{"$f":"Z401/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C471,resources,0)))+Z436","v":5.1065449010654493}]
[null,null,"Utility-scale Battery - Li [Energy] - No ITC",{"$f":"D402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+D437","v":36.423135464231358},{"$f":"E402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+E437","v":31.232876712328771},{"$f":"F402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+F437","v":26.925418569254191},{"$f":"G402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+G437","v":23.668188736681888},{"$f":"H402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+H437","v":20.88280060882801},{"$f":"I402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+I437","v":17.968036529680369},{"$f":"J402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+J437","v":15.814307458143077},{"$f":"K402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+K437","v":14.505327245053277},{"$f":"L402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+L437","v":13.44748858447489},{"$f":"M402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+M437","v":12.579908675799089},{"$f":"N402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+N437","v":11.849315068493153},{"$f":"O402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+O437","v":11.24048706240487},{"$f":"P402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+P437","v":10.738203957382041},{"$f":"Q402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+Q437","v":10.380517503805175},{"$f":"R402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+R437","v":10.19025875190259},{"$f":"S402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+S437","v":10.022831050228312},{"$f":"T402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+T437","v":9.870624048706242},{"$f":"U402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+U437","v":9.7260273972602764},{"$f":"V402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+V437","v":9.6423135464231358},{"$f":"W402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+W437","v":9.5357686453576864},{"$f":"X402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+X437","v":9.4748858447488598},{"$f":"Y402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+Y437","v":9.3987823439878238},{"$f":"Z402/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C472,resources,0)))+Z437","v":9.2922374429223762}]
[null,null,"Utility-scale Battery - Li [Capacity] - ITC",{"$f":"D403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+D438","v":5.7001522070015227},{"$f":"E403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+E438","v":4.8706240487062411},{"$f":"F403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+F438","v":4.2313546423135469},{"$f":"G403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+G438","v":3.7442922374429228},{"$f":"H403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+H438","v":3.287671232876713},{"$f":"I403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+I438","v":2.8158295281582952},{"$f":"J403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+J438","v":3.1050228310502286},{"$f":"K403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+K438","v":2.8462709284627099},{"$f":"L403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+L438","v":2.6255707762557083},{"$f":"M403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+M438","v":2.4657534246575348},{"$f":"N403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+N438","v":2.3059360730593608},{"$f":"O403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+O438","v":2.1689497716894977},{"$f":"P403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+P438","v":2.031963470319635},{"$f":"Q403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+Q438","v":1.9710806697108068},{"$f":"R403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+R438","v":1.9406392694063928},{"$f":"S403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+S438","v":1.9101978691019788},{"$f":"T403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+T438","v":1.8873668188736683},{"$f":"U403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+U438","v":1.8645357686453576},{"$f":"V403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+V438","v":1.8417047184170474},{"$f":"W403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+W438","v":1.8340943683409436},{"$f":"X403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+X438","v":1.8188736681887367},{"$f":"Y403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+Y438","v":1.8036529680365301},{"$f":"Z403/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C473,resources,0)))+Z438","v":1.7808219178082192}]
[null,null,"Utility-scale Battery - Li [Energy] - ITC",{"$f":"D404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+D439","v":27.732115677321158},{"$f":"E404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+E439","v":23.614916286149167},{"$f":"F404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+F439","v":20.418569254185694},{"$f":"G404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+G439","v":17.968036529680365},{"$f":"H404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+H439","v":15.745814307458145},{"$f":"I404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+I439","v":13.531202435312027},{"$f":"J404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+J439","v":14.36834094368341},{"$f":"K404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+K439","v":13.143074581430749},{"$f":"L404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+L439","v":12.146118721461189},{"$f":"M404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+M439","v":11.316590563165908},{"$f":"N404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+N439","v":10.601217656012178},{"$f":"O404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+O439","v":10},{"$f":"P404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+P439","v":9.3607305936073057},{"$f":"Q404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+Q439","v":9.0791476407914775},{"$f":"R404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+R439","v":8.934550989345512},{"$f":"S404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+S439","v":8.8203957382039579},{"$f":"T404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+T439","v":8.6986301369863028},{"$f":"U404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+U439","v":8.5920852359208535},{"$f":"V404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+V439","v":8.5159817351598175},{"$f":"W404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+W439","v":8.4322678843226804},{"$f":"X404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+X439","v":8.3713850837138537},{"$f":"Y404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+Y439","v":8.2952815829528177},{"$f":"Z404/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C474,resources,0)))+Z439","v":8.2039573820395741}]
[null,null,"Flow Battery",{"$f":"D405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+D440","v":202.03957382039579},{"$f":"E405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+E440","v":179.42161339421614},{"$f":"F405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+F440","v":160.35007610350078},{"$f":"G405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+G440","v":146.57534246575347},{"$f":"H405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+H440","v":134.63470319634706},{"$f":"I405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+I440","v":119.23135464231355},{"$f":"J405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+J440","v":108.03652968036529},{"$f":"K405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+K440","v":102.98325722983257},{"$f":"L405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+L440","v":98.964992389649936},{"$f":"M405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+M440","v":95.57077625570777},{"$f":"N405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+N440","v":92.770167427701693},{"$f":"O405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+O440","v":90.464231354642322},{"$f":"P405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+P440","v":88.63013698630138},{"$f":"Q405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+Q440","v":87.488584474885855},{"$f":"R405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+R440","v":86.613394216133955},{"$f":"S405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+S440","v":85.799086757990878},{"$f":"T405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+T440","v":85.304414003044158},{"$f":"U405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+U440","v":84.649923896499246},{"$f":"V405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+V440","v":84.885844748858446},{"$f":"W405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+W440","v":84.870624048706247},{"$f":"X405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+X440","v":85.258751902587534},{"$f":"Y405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+Y440","v":85.50228310502284},{"$f":"Z405/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C475,resources,0)))+Z440","v":85.395738203957393}]
[null,null,"Pumped Hydro Storage",{"$f":"D406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+D441","v":136.98630136986304},{"$f":"E406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+E441","v":136.98630136986304},{"$f":"F406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+F441","v":136.98630136986304},{"$f":"G406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+G441","v":136.98630136986304},{"$f":"H406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+H441","v":136.98630136986304},{"$f":"I406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+I441","v":136.98630136986304},{"$f":"J406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+J441","v":136.98630136986304},{"$f":"K406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+K441","v":136.98630136986304},{"$f":"L406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+L441","v":136.98630136986304},{"$f":"M406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+M441","v":136.98630136986304},{"$f":"N406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+N441","v":136.98630136986304},{"$f":"O406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+O441","v":136.98630136986304},{"$f":"P406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+P441","v":136.98630136986304},{"$f":"Q406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+Q441","v":136.98630136986304},{"$f":"R406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+R441","v":136.98630136986304},{"$f":"S406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+S441","v":136.98630136986304},{"$f":"T406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+T441","v":136.98630136986304},{"$f":"U406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+U441","v":136.98630136986304},{"$f":"V406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+V441","v":136.98630136986304},{"$f":"W406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+W441","v":136.98630136986304},{"$f":"X406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+X441","v":136.98630136986304},{"$f":"Y406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+Y441","v":136.98630136986304},{"$f":"Z406/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C476,resources,0)))+Z441","v":136.98630136986304}]
[null,null,"Compressed Air Energy Storage (CAES)",{"$f":"D407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+D442","v":140.1178082191781},{"$f":"E407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+E442","v":140.1178082191781},{"$f":"F407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+F442","v":140.1178082191781},{"$f":"G407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+G442","v":140.1178082191781},{"$f":"H407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+H442","v":140.1178082191781},{"$f":"I407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+I442","v":140.1178082191781},{"$f":"J407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+J442","v":140.1178082191781},{"$f":"K407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+K442","v":140.1178082191781},{"$f":"L407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+L442","v":140.1178082191781},{"$f":"M407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+M442","v":140.1178082191781},{"$f":"N407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+N442","v":140.1178082191781},{"$f":"O407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+O442","v":140.1178082191781},{"$f":"P407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+P442","v":140.1178082191781},{"$f":"Q407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+Q442","v":140.1178082191781},{"$f":"R407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+R442","v":140.1178082191781},{"$f":"S407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+S442","v":140.1178082191781},{"$f":"T407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+T442","v":140.1178082191781},{"$f":"U407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+U442","v":140.1178082191781},{"$f":"V407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+V442","v":140.1178082191781},{"$f":"W407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+W442","v":140.1178082191781},{"$f":"X407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+X442","v":140.1178082191781},{"$f":"Y407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+Y442","v":140.1178082191781},{"$f":"Z407/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C477,resources,0)))+Z442","v":140.1178082191781}]
[null,null,"Solar - Residential",{"$f":"D408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+D443","v":107.47416486421534},{"$f":"E408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+E443","v":98.041336217255477},{"$f":"F408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+F443","v":86.998317712088451},{"$f":"G408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+G443","v":80.20307618360971},{"$f":"H408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+H443","v":73.750300408555631},{"$f":"I408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+I443","v":69.875030040855563},{"$f":"J408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+J443","v":87.77337178562847},{"$f":"K408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+K443","v":85.748618120644082},{"$f":"L408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+L443","v":83.844027877913959},{"$f":"M408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+M443","v":81.831290555155022},{"$f":"N408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+N443","v":78.568853640951701},{"$f":"O408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+O443","v":75.24032684450853},{"$f":"P408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+P443","v":71.92381639029081},{"$f":"Q408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+Q443","v":71.016582552271089},{"$f":"R408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+R443","v":69.971160778658984},{"$f":"S408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+S443","v":68.937755347272287},{"$f":"T408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+T443","v":67.976447969238166},{"$f":"U408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+U443","v":66.985099735640475},{"$f":"V408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+V443","v":65.987743330930073},{"$f":"W408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+W443","v":64.83417447728911},{"$f":"X408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+X443","v":63.818793559240568},{"$f":"Y408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+Y443","v":62.809420812304737},{"$f":"Z408/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C478,resources,0)))+Z443","v":61.547704878634946}]
[null,null,"Solar - Commercial",{"$f":"D409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+D444","v":69.676760394136025},{"$f":"E409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+E444","v":62.911559721220854},{"$f":"F409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+F444","v":58.363374188896906},{"$f":"G409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+G444","v":56.014179283826017},{"$f":"H409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+H444","v":52.499399182888737},{"$f":"I409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+I444","v":49.819754866618595},{"$f":"J409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+J444","v":61.962268685412162},{"$f":"K409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+K444","v":60.568372987262684},{"$f":"L409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+L444","v":59.300648882480182},{"$f":"M409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+M444","v":57.948810382119682},{"$f":"N409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+N444","v":55.72578707041577},{"$f":"O409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+O444","v":53.412641192021155},{"$f":"P409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+P444","v":51.135544340302815},{"$f":"Q409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+Q444","v":50.937274693583269},{"$f":"R409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+R444","v":50.600817111271333},{"$f":"S409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+S444","v":50.276375871184811},{"$f":"T409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+T444","v":50.042057197788992},{"$f":"U409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+U444","v":49.75967315549147},{"$f":"V409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+V444","v":49.489305455419377},{"$f":"W409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+W444","v":49.062725306416738},{"$f":"X409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+X444","v":48.768324921893772},{"$f":"Y409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+Y444","v":48.497957221821679},{"$f":"Z409/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C479,resources,0)))+Z444","v":48.005287190579196}]
[null,null,"BTM Battery - Li [Capacity]",{"$f":"D410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+D445","v":50.281582952815832},{"$f":"E410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+E445","v":44.589041095890416},{"$f":"F410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+F445","v":39.687975646879757},{"$f":"G410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+G445","v":35.761035007610353},{"$f":"H410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+H445","v":32.359208523592095},{"$f":"I410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+I445","v":28.729071537290718},{"$f":"J410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+J445","v":26.331811263318116},{"$f":"K410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+K445","v":24.672754946727554},{"$f":"L410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+L445","v":23.356164383561648},{"$f":"M410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+M445","v":22.328767123287673},{"$f":"N410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+N445","v":21.537290715372912},{"$f":"O410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+O445","v":20.966514459665149},{"$f":"P410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+P445","v":20.677321156773214},{"$f":"Q410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+Q445","v":20.471841704718418},{"$f":"R410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+R445","v":20.220700152207002},{"$f":"S410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+S445","v":19.977168949771688},{"$f":"T410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+T445","v":19.75646879756469},{"$f":"U410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+U445","v":19.543378995433791},{"$f":"V410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+V445","v":19.375951293759517},{"$f":"W410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+W445","v":19.170471841704718},{"$f":"X410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+X445","v":19.025875190258756},{"$f":"Y410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+Y445","v":18.858447488584478},{"$f":"Z410/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C480,resources,0)))+Z445","v":18.668188736681891}]
[null,null,"BTM Battery - Li [Energy]",{"$f":"D411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+D446","v":132.12328767123287},{"$f":"E411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+E446","v":116.43835616438358},{"$f":"F411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+F446","v":102.9908675799087},{"$f":"G411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+G446","v":92.222222222222243},{"$f":"H411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+H446","v":82.983257229832574},{"$f":"I411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+I446","v":73.500761035007613},{"$f":"J411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+J446","v":67.123287671232887},{"$f":"K411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+K446","v":62.63318112633182},{"$f":"L411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+L446","v":59.117199391171994},{"$f":"M411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+M446","v":56.369863013698634},{"$f":"N411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+N446","v":54.277016742770172},{"$f":"O411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+O446","v":52.770167427701686},{"$f":"P411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+P446","v":51.955859969558617},{"$f":"Q411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+Q446","v":51.400304414003045},{"$f":"R411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+R446","v":50.722983257229835},{"$f":"S411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+S446","v":50.060882800608837},{"$f":"T411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+T446","v":49.490106544901074},{"$f":"U411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+U446","v":48.911719939117205},{"$f":"V411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+V446","v":48.470319634703209},{"$f":"W411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+W446","v":47.945205479452063},{"$f":"X411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+X446","v":47.541856925418578},{"$f":"Y411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+Y446","v":47.123287671232887},{"$f":"Z411/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C481,resources,0)))+Z446","v":46.63622526636226}]
[null,null,"Gas - CCGT - Conventional (Wet)",{"$f":"D412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+D447","v":51.327397260273969},{"$f":"E412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+E447","v":49.943835616438356},{"$f":"F412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+F447","v":49.678995433789957},{"$f":"G412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+G447","v":49.733789954337901},{"$f":"H412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+H447","v":49.825114155251143},{"$f":"I412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+I447","v":49.879908675799086},{"$f":"J412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+J447","v":49.809132420091323},{"$f":"K412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+K447","v":49.74977168949772},{"$f":"L412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+L447","v":49.731506849315068},{"$f":"M412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+M447","v":49.793150684931504},{"$f":"N412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+N447","v":49.834246575342462},{"$f":"O412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+O447","v":49.847945205479448},{"$f":"P412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+P447","v":49.870776255707767},{"$f":"Q412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+Q447","v":49.916438356164385},{"$f":"R412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+R447","v":49.87762557077626},{"$f":"S412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+S447","v":49.850228310502288},{"$f":"T412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+T447","v":49.873059360730593},{"$f":"U412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+U447","v":49.884474885844753},{"$f":"V412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+V447","v":49.925570776255711},{"$f":"W412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+W447","v":49.845662100456622},{"$f":"X412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+X447","v":49.850228310502288},{"$f":"Y412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+Y447","v":49.861643835616441},{"$f":"Z412/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C482,resources,0)))+Z447","v":49.770319634703199}]
[null,null,"Gas - CCGT - Conventional (Dry)",{"$f":"D413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+D448","v":52.441552511415523},{"$f":"E413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+E448","v":51.000913242009133},{"$f":"F413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+F448","v":50.726940639269408},{"$f":"G413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+G448","v":50.781735159817352},{"$f":"H413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+H448","v":50.87762557077626},{"$f":"I413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+I448","v":50.932420091324204},{"$f":"J413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+J448","v":50.859360730593608},{"$f":"K413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+K448","v":50.8},{"$f":"L413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+L448","v":50.779452054794518},{"$f":"M413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+M448","v":50.843378995433795},{"$f":"N413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+N448","v":50.886757990867579},{"$f":"O413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+O448","v":50.900456621004565},{"$f":"P413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+P448","v":50.923287671232877},{"$f":"Q413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+Q448","v":50.971232876712328},{"$f":"R413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+R448","v":50.930136986301378},{"$f":"S413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+S448","v":50.902739726027399},{"$f":"T413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+T448","v":50.925570776255711},{"$f":"U413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+U448","v":50.939269406392697},{"$f":"V413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+V448","v":50.982648401826481},{"$f":"W413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+W448","v":50.898173515981739},{"$f":"X413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+X448","v":50.902739726027399},{"$f":"Y413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+Y448","v":50.916438356164385},{"$f":"Z413/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C483,resources,0)))+Z448","v":50.81826484018265}]
[null,null,"Gas - CCGT - Advanced (Wet)",{"$f":"D414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+D449","v":51.541552511415517},{"$f":"E414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+E449","v":50.100913242009128},{"$f":"F414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+F449","v":49.826940639269409},{"$f":"G414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+G449","v":49.881735159817353},{"$f":"H414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+H449","v":49.977625570776254},{"$f":"I414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+I449","v":50.032420091324198},{"$f":"J414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+J449","v":49.959360730593609},{"$f":"K414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+K449","v":49.9},{"$f":"L414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+L449","v":49.87945205479452},{"$f":"M414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+M449","v":49.94337899543379},{"$f":"N414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+N449","v":49.986757990867574},{"$f":"O414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+O449","v":50.00045662100456},{"$f":"P414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+P449","v":50.023287671232879},{"$f":"Q414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+Q449","v":50.07123287671233},{"$f":"R414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+R449","v":50.030136986301372},{"$f":"S414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+S449","v":50.0027397260274},{"$f":"T414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+T449","v":50.025570776255705},{"$f":"U414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+U449","v":50.039269406392691},{"$f":"V414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+V449","v":50.082648401826482},{"$f":"W414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+W449","v":49.998173515981733},{"$f":"X414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+X449","v":50.0027397260274},{"$f":"Y414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+Y449","v":50.016438356164386},{"$f":"Z414/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C484,resources,0)))+Z449","v":49.918264840182644}]
[null,null,"Gas - CCGT - Advanced (Dry)",{"$f":"D415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+D450","v":52.655707762557078},{"$f":"E415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+E450","v":51.157990867579912},{"$f":"F415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+F450","v":50.872602739726027},{"$f":"G415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+G450","v":50.929680365296804},{"$f":"H415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+H450","v":51.030136986301372},{"$f":"I415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+I450","v":51.087214611872142},{"$f":"J415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+J450","v":51.009589041095893},{"$f":"K415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+K450","v":50.947945205479456},{"$f":"L415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+L450","v":50.927397260273963},{"$f":"M415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+M450","v":50.993607305936074},{"$f":"N415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+N450","v":51.039269406392691},{"$f":"O415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+O450","v":51.052968036529677},{"$f":"P415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+P450","v":51.078082191780823},{"$f":"Q415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+Q450","v":51.128310502283099},{"$f":"R415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+R450","v":51.084931506849315},{"$f":"S415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+S450","v":51.055251141552503},{"$f":"T415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+T450","v":51.080365296803649},{"$f":"U415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+U450","v":51.094063926940635},{"$f":"V415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+V450","v":51.137442922374433},{"$f":"W415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+W450","v":51.050684931506851},{"$f":"X415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+X450","v":51.057534246575344},{"$f":"Y415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+Y450","v":51.068949771689489},{"$f":"Z415/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C485,resources,0)))+Z450","v":50.968493150684928}]
[null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS",{"$f":"D416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+D451","v":88.264840182648413},{"$f":"E416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+E451","v":85.257990867579906},{"$f":"F416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+F451","v":84.584474885844756},{"$f":"G416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+G451","v":84.527397260273972},{"$f":"H416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+H451","v":84.541095890410958},{"$f":"I416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+I451","v":84.461187214611869},{"$f":"J416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+J451","v":84.114155251141568},{"$f":"K416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+K451","v":83.764840182648399},{"$f":"L416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+L451","v":83.497716894977174},{"$f":"M416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+M451","v":83.422374429223751},{"$f":"N416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+N451","v":83.292237442922371},{"$f":"O416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+O451","v":83.12785388127854},{"$f":"P416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+P451","v":82.977168949771681},{"$f":"Q416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+Q451","v":82.874429223744301},{"$f":"R416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+R451","v":82.595890410958901},{"$f":"S416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+S451","v":82.342465753424648},{"$f":"T416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+T451","v":82.194063926940629},{"$f":"U416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+U451","v":82.029680365296798},{"$f":"V416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+V451","v":81.917808219178085},{"$f":"W416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+W451","v":81.56849315068493},{"$f":"X416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+X451","v":81.381278538812779},{"$f":"Y416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+Y451","v":81.203196347031962},{"$f":"Z416/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C486,resources,0)))+Z451","v":80.824200913242009}]
[null,null,"Gas - CT - Frame",{"$f":"D417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+D452","v":140.92465753424659},{"$f":"E417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+E452","v":135.79908675799086},{"$f":"F417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+F452","v":135.35388127853881},{"$f":"G417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+G452","v":135.53652968036528},{"$f":"H417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+H452","v":135.85616438356163},{"$f":"I417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+I452","v":136.01598173515981},{"$f":"J417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+J452","v":135.71917808219177},{"$f":"K417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+K452","v":135.4337899543379},{"$f":"L417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+L452","v":135.29680365296804},{"$f":"M417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+M452","v":135.47945205479454},{"$f":"N417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+N452","v":135.58219178082192},{"$f":"O417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+O452","v":135.60502283105023},{"$f":"P417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+P452","v":135.66210045662103},{"$f":"Q417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+Q452","v":135.81050228310502},{"$f":"R417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+R452","v":135.63926940639269},{"$f":"S417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+S452","v":135.51369863013699},{"$f":"T417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+T452","v":135.58219178082192},{"$f":"U417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+U452","v":135.61643835616439},{"$f":"V417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+V452","v":135.75342465753425},{"$f":"W417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+W452","v":135.44520547945206},{"$f":"X417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+X452","v":135.45662100456622},{"$f":"Y417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+Y452","v":135.47945205479454},{"$f":"Z417/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C487,resources,0)))+Z452","v":135.13698630136986}]
[null,null,"Gas - CT - Aero",{"$f":"D418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+D453","v":202.51187214611872},{"$f":"E418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+E453","v":194.16712328767125},{"$f":"F418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+F453","v":193.43652968036531},{"$f":"G418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+G453","v":193.74474885844751},{"$f":"H418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+H453","v":194.25844748858447},{"$f":"I418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+I453","v":194.52100456621002},{"$f":"J418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+J453","v":194.03013698630139},{"$f":"K418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+K453","v":193.57351598173517},{"$f":"L418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+L453","v":193.34520547945203},{"$f":"M418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+M453","v":193.65342465753423},{"$f":"N418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+N453","v":193.81324200913244},{"$f":"O418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+O453","v":193.85890410958905},{"$f":"P418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+P453","v":193.95022831050227},{"$f":"Q418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+Q453","v":194.1785388127854},{"$f":"R418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+R453","v":193.90456621004566},{"$f":"S418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+S453","v":193.71050228310503},{"$f":"T418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+T453","v":193.81324200913244},{"$f":"U418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+U453","v":193.87031963470318},{"$f":"V418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+V453","v":194.08721461187213},{"$f":"W418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+W453","v":193.60776255707762},{"$f":"X418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+X453","v":193.61917808219178},{"$f":"Y418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+Y453","v":193.65342465753423},{"$f":"Z418/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C488,resources,0)))+Z453","v":193.08264840182648}]
[null,null,"Gas - Reciprocating Engine",{"$f":"D419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+D454","v":217.34657534246574},{"$f":"E419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+E454","v":209.21872146118722},{"$f":"F419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+F454","v":207.8488584474886},{"$f":"G419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+G454","v":208.67077625570778},{"$f":"H419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+H454","v":209.8579908675799},{"$f":"I419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+I454","v":210.66849315068495},{"$f":"J419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+J454","v":211.10228310502282},{"$f":"K419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+K454","v":211.79863013698628},{"$f":"L419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+L454","v":212.90593607305934},{"$f":"M419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+M454","v":213.8876712328767},{"$f":"N419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+N454","v":214.8009132420091},{"$f":"O419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+O454","v":215.47442922374427},{"$f":"P419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+P454","v":216.23926940639271},{"$f":"Q419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+Q454","v":217.03835616438354},{"$f":"R419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+R454","v":217.43789954337899},{"$f":"S419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+S454","v":217.87168949771691},{"$f":"T419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+T454","v":218.60228310502282},{"$f":"U419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+U454","v":219.21872146118719},{"$f":"V419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+V454","v":219.86940639269406},{"$f":"W419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+W454","v":220.00639269406392},{"$f":"X419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+X454","v":220.63424657534247},{"$f":"Y419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+Y454","v":221.31917808219177},{"$f":"Z419/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C489,resources,0)))+Z454","v":221.31917808219177}]
[null,null,"Geothermal - Binary",{"$f":"D420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+D455","v":90.560629122272957},{"$f":"E420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+E455","v":87.757483510908159},{"$f":"F420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+F455","v":87.207001522070001},{"$f":"G420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+G455","v":87.313546423135463},{"$f":"H420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+H455","v":87.526636225266373},{"$f":"I420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+I455","v":89.85540334855402},{"$f":"J420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+J455","v":92.072552004058863},{"$f":"K420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+K455","v":94.379756468797552},{"$f":"L420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+L455","v":96.859462201927954},{"$f":"M420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+M455","v":99.307458143074584},{"$f":"N420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+N455","v":99.468543886352109},{"$f":"O420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+O455","v":99.526889903602239},{"$f":"P420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+P455","v":99.627092846270926},{"$f":"Q420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+Q455","v":99.741248097412466},{"$f":"R420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+R455","v":99.686707255200403},{"$f":"S420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+S455","v":99.649923896499232},{"$f":"T420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+T455","v":99.732369355657013},{"$f":"U420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+U455","v":99.761542364282079},{"$f":"V420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+V455","v":99.805936073059357},{"$f":"W420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+W455","v":99.638508371385072},{"$f":"X420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+X455","v":99.671486555048205},{"$f":"Y420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+Y455","v":99.728564180618974},{"$f":"Z420/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C490,resources,0)))+Z455","v":99.511669203450012}]
[null,null,"Geothermal - Binary, Enhanced",{"$f":"D421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+D456","v":198.12278031456114},{"$f":"E421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+E456","v":191.87214611872145},{"$f":"F421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+F456","v":190.64434297311007},{"$f":"G421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+G456","v":190.88026382546929},{"$f":"H421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+H456","v":191.35464231354644},{"$f":"I421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+I456","v":196.5499746321664},{"$f":"J421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+J456","v":201.49162861491629},{"$f":"K421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+K456","v":206.63749365804162},{"$f":"L421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+L456","v":212.16133942161341},{"$f":"M421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+M456","v":217.62430238457634},{"$f":"N421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+N456","v":217.98072044647387},{"$f":"O421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+O456","v":218.11009639776762},{"$f":"P421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+P456","v":218.33333333333331},{"$f":"Q421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+Q456","v":218.58954845256213},{"$f":"R421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+R456","v":218.46651445966515},{"$f":"S421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+S456","v":218.3853373921867},{"$f":"T421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+T456","v":218.5692541856925},{"$f":"U421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+U456","v":218.63521055301877},{"$f":"V421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+V456","v":218.73287671232876},{"$f":"W421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+W456","v":218.36123795027902},{"$f":"X421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+X456","v":218.433536276002},{"$f":"Y421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+Y456","v":218.56164383561642},{"$f":"Z421/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C491,resources,0)))+Z456","v":218.0771182141045}]
[null,null,"Geothermal - Flash",{"$f":"D422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+D457","v":83.491882293252146},{"$f":"E422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+E457","v":81.147894469812272},{"$f":"F422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+F457","v":80.687468290208017},{"$f":"G422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+G457","v":80.776255707762544},{"$f":"H422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+H457","v":80.953830542871643},{"$f":"I422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+I457","v":82.902080162354139},{"$f":"J422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+J457","v":84.753932014205986},{"$f":"K422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+K457","v":86.684424150177577},{"$f":"L422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+L457","v":88.756976154236426},{"$f":"M422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+M457","v":90.805428716387624},{"$f":"N422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+N457","v":90.93860984271943},{"$f":"O422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+O457","v":90.986808726534747},{"$f":"P422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+P457","v":91.070522577371889},{"$f":"Q422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+Q457","v":91.166920345002538},{"$f":"R422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+R457","v":91.121258244545913},{"$f":"S422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+S457","v":91.090816844241488},{"$f":"T422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+T457","v":91.159309994926431},{"$f":"U422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+U457","v":91.184677828513443},{"$f":"V422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+V457","v":91.220192795535255},{"$f":"W422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+W457","v":91.081938102486035},{"$f":"X422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+X457","v":91.108574327752422},{"$f":"Y422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+Y457","v":91.156773211567739},{"$f":"Z422/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C492,resources,0)))+Z457","v":90.974124809741241}]
[null,null,"Geothermal - Flash, Enhanced",{"$f":"D423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+D458","v":142.26534753932012},{"$f":"E423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+E458","v":138.12785388127853},{"$f":"F423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+F458","v":137.31608320649414},{"$f":"G423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+G458","v":137.47209538305427},{"$f":"H423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+H458","v":137.78665651953321},{"$f":"I423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+I458","v":141.22399797057329},{"$f":"J423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+J458","v":144.49391171993912},{"$f":"K423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+K458","v":147.89954337899542},{"$f":"L423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+L458","v":151.55631659056314},{"$f":"M423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+M458","v":155.16996448503298},{"$f":"N423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+N458","v":155.40715372907152},{"$f":"O423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+O458","v":155.492135971588},{"$f":"P423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+P458","v":155.64053779807202},{"$f":"Q423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+Q458","v":155.80923389142566},{"$f":"R423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+R458","v":155.72805682394727},{"$f":"S423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+S458","v":155.67351598173514},{"$f":"T423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+T458","v":155.79528158295281},{"$f":"U423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+U458","v":155.8384069000507},{"$f":"V423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+V458","v":155.9030948756976},{"$f":"W423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+W458","v":155.65829528158295},{"$f":"X423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+X458","v":155.70649416539828},{"$f":"Y423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+Y458","v":155.79147640791479},{"$f":"Z423/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C493,resources,0)))+Z458","v":155.47057331303907}]
[null,null,"Small Hydro",{"$f":"D424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+D459","v":40.506088280060887},{"$f":"E424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+E459","v":35.424277016742771},{"$f":"F424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+F459","v":34.575722983257229},{"$f":"G424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+G459","v":34.948630136986303},{"$f":"H424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+H459","v":35.492770167427707},{"$f":"I424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+I459","v":35.911339421613398},{"$f":"J424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+J459","v":36.147260273972606},{"$f":"K424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+K459","v":36.466894977168955},{"$f":"L424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+L459","v":36.94444444444445},{"$f":"M424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+M459","v":37.37062404870624},{"$f":"N424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+N459","v":37.762557077625573},{"$f":"O424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+O459","v":38.099315068493155},{"$f":"P424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+P459","v":38.420852359208531},{"$f":"Q424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+Q459","v":38.736681887366821},{"$f":"R424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+R459","v":38.932648401826491},{"$f":"S424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+S459","v":39.122907153729074},{"$f":"T424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+T459","v":39.415905631659058},{"$f":"U424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+U459","v":39.69748858447489},{"$f":"V424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+V459","v":39.975266362252668},{"$f":"W424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+W459","v":40.089421613394222},{"$f":"X424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+X459","v":40.355783866057848},{"$f":"Y424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+Y459","v":40.62595129375952},{"$f":"Z424/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C494,resources,0)))+Z459","v":40.606925418569261}]
[null,null,"Biomass/Biogas",{"$f":"D425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+D460","v":199.4431760527651},{"$f":"E425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+E460","v":197.54946727549466},{"$f":"F425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+F460","v":197.03450025367835},{"$f":"G425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+G460","v":196.65525114155253},{"$f":"H425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+H460","v":196.70725520040588},{"$f":"I425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+I460","v":197.36808726534753},{"$f":"J425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+J460","v":197.89320142059867},{"$f":"K425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+K460","v":198.49822425164891},{"$f":"L425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+L460","v":199.1349568746829},{"$f":"M425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+M460","v":199.85159817351598},{"$f":"N425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+N460","v":199.95687468290208},{"$f":"O425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+O460","v":199.95941146626078},{"$f":"P425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+P460","v":199.96321664129883},{"$f":"Q425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+Q460","v":200.01141552511416},{"$f":"R425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+R460","v":199.93658041603248},{"$f":"S425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+S460","v":199.8845763571791},{"$f":"T425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+T460","v":199.86935565702689},{"$f":"U425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+U460","v":199.83891425672246},{"$f":"V425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+V460","v":199.85667174023339},{"$f":"W425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+W460","v":199.68290208016236},{"$f":"X425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+X460","v":199.6537290715373},{"$f":"Y425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+Y460","v":199.62709284627093},{"$f":"Z425/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C495,resources,0)))+Z460","v":199.43937087772704}]
[null,null,"Solar Thermal",{"$f":"D426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+D461","v":259.80697384806973},{"$f":"E426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+E461","v":237.87186937871869},{"$f":"F426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+F461","v":223.78234398782345},{"$f":"G426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+G461","v":218.47931368479311},{"$f":"H426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+H461","v":206.57949356579491},{"$f":"I426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+I461","v":197.88293897882937},{"$f":"J426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+J461","v":176.71578801715788},{"$f":"K426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+K461","v":174.27701674277017},{"$f":"L426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+L461","v":172.14265947142658},{"$f":"M426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+M461","v":169.83879894838799},{"$f":"N426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+N461","v":165.14459665144597},{"$f":"O426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+O461","v":160.40542410405425},{"$f":"P426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+P461","v":155.86688805866888},{"$f":"Q426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+Q461","v":155.19233430192335},{"$f":"R426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+R461","v":154.18569254185692},{"$f":"S426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+S461","v":153.19980628199806},{"$f":"T426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+T461","v":152.4353120243531},{"$f":"U426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+U461","v":151.5739587657396},{"$f":"V426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+V461","v":150.72298325722983},{"$f":"W426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+W461","v":149.47765324477655},{"$f":"X426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+X461","v":148.58862598588627},{"$f":"Y426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+Y461","v":147.73073197730733},{"$f":"Z426/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C496,resources,0)))+Z461","v":146.29514321295142}]
[null,null,"CHP",{"$f":"D427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+D462","v":72.751141552511427},{"$f":"E427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+E462","v":70.173515981735164},{"$f":"F427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+F462","v":69.716894977168948},{"$f":"G427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+G462","v":69.977168949771695},{"$f":"H427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+H462","v":70.356164383561648},{"$f":"I427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+I462","v":70.611872146118714},{"$f":"J427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+J462","v":70.746575342465746},{"$f":"K427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+K462","v":70.965753424657535},{"$f":"L427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+L462","v":71.317351598173516},{"$f":"M427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+M462","v":71.632420091324207},{"$f":"N427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+N462","v":71.917808219178085},{"$f":"O427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+O462","v":72.13013698630138},{"$f":"P427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+P462","v":72.374429223744301},{"$f":"Q427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+Q462","v":72.63013698630138},{"$f":"R427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+R462","v":72.753424657534254},{"$f":"S427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+S462","v":72.892694063926939},{"$f":"T427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+T462","v":73.125570776255699},{"$f":"U427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+U462","v":73.319634703196343},{"$f":"V427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+V462","v":73.527397260273972},{"$f":"W427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+W462","v":73.566210045662103},{"$f":"X427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+X462","v":73.767123287671239},{"$f":"Y427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+Y462","v":73.984018264840188},{"$f":"Z427/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C497,resources,0)))+Z462","v":73.984018264840188}]
[null,null,"Nuclear - Large",{"$f":"D428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+D463","v":121.81097412480973},{"$f":"E428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+E463","v":121.75135971588026},{"$f":"F428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+F463","v":121.69174530695079},{"$f":"G428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+G463","v":121.6321308980213},{"$f":"H428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+H463","v":121.57251648909183},{"$f":"I428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+I463","v":121.16028919330289},{"$f":"J428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+J463","v":120.57048706240487},{"$f":"K428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+K463","v":120.05425164890917},{"$f":"L428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+L463","v":119.39468797564687},{"$f":"M428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+M463","v":118.94948249619482},{"$f":"N428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+N463","v":118.53598680872653},{"$f":"O428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+O463","v":118.02101978691019},{"$f":"P428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+P463","v":117.47687975646879},{"$f":"Q428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+Q463","v":117.02025875190259},{"$f":"R428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+R463","v":116.49260781329275},{"$f":"S428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+S463","v":115.99666666666666},{"$f":"T428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+T463","v":115.44364789446981},{"$f":"U428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+U463","v":114.91346017250126},{"$f":"V428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+V463","v":114.4733282597666},{"$f":"W428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+W463","v":113.86703703703704},{"$f":"X428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+X463","v":113.34319127346524},{"$f":"Y428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+Y463","v":112.8003196347032},{"$f":"Z428/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C498,resources,0)))+Z463","v":112.26759512937595}]
[null,null,"Nuclear - Small Modular",{"$f":"D429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+D464","v":82.799051243023854},{"$f":"E429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+E464","v":82.766073059360735},{"$f":"F429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+F464","v":82.731826484018271},{"$f":"G429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+G464","v":82.698848300355138},{"$f":"H429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+H464","v":82.664601725012673},{"$f":"I429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+I464","v":82.432486047691512},{"$f":"J429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+J464","v":82.100167427701678},{"$f":"K429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+K464","v":81.809705733130386},{"$f":"L429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+L464","v":81.438066971080673},{"$f":"M429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+M464","v":81.185657026889899},{"$f":"N429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+N464","v":80.953541349568738},{"$f":"O429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+O464","v":80.66307965499746},{"$f":"P429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+P464","v":80.356128868594624},{"$f":"Q429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+Q464","v":80.098645357686451},{"$f":"R429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+R464","v":79.801841704718399},{"$f":"S429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+S464","v":79.522795535261281},{"$f":"T429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+T464","v":79.210771182141031},{"$f":"U429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+U464","v":78.9114307458143},{"$f":"V429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+V464","v":78.66282597666158},{"$f":"W429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+W464","v":78.321628614916278},{"$f":"X429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+X464","v":78.026093353627587},{"$f":"Y429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+Y464","v":77.720410958904097},{"$f":"Z429/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C499,resources,0)))+Z464","v":77.419802130898006}]
[null,null,"Coal - PC",{"$f":"D430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+D465","v":86.153226788432278},{"$f":"E430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+E465","v":85.987701674277019},{"$f":"F430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+F465","v":85.822176560121775},{"$f":"G430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+G465","v":85.656651445966517},{"$f":"H430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+H465","v":85.485418569254193},{"$f":"I430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+I465","v":85.411217656012184},{"$f":"J430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+J465","v":85.243789954337899},{"$f":"K430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+K465","v":85.116316590563173},{"$f":"L430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+L465","v":84.914642313546423},{"$f":"M430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+M465","v":84.821415525114162},{"$f":"N430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+N465","v":84.747214611872153},{"$f":"O430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+O465","v":84.619741248097426},{"$f":"P430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+P465","v":84.477047184170488},{"$f":"Q430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+Q465","v":84.381917808219185},{"$f":"R430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+R465","v":84.246834094368339},{"$f":"S430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+S465","v":84.130776255707772},{"$f":"T430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+T465","v":83.982374429223754},{"$f":"U430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+U465","v":83.847290715372921},{"$f":"V430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+V465","v":83.759771689497725},{"$f":"W430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+W465","v":83.582831050228307},{"$f":"X430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+X465","v":83.451552511415528},{"$f":"Y430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+Y465","v":83.310761035007616},{"$f":"Z430/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C500,resources,0)))+Z465","v":83.17187214611873}]
[null,null,"Coal - IGCC with CCS",{"$f":"D431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+D466","v":138.7917503805175},{"$f":"E431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+E466","v":138.52538812785389},{"$f":"F431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+F466","v":138.25902587519025},{"$f":"G431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+G466","v":137.99076103500764},{"$f":"H431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+H466","v":137.52652968036529},{"$f":"I431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+I466","v":137.22592085235925},{"$f":"J431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+J466","v":136.76929984779301},{"$f":"K431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+K466","v":136.37736681887367},{"$f":"L431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+L466","v":135.85986301369866},{"$f":"M431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+M466","v":135.52881278538814},{"$f":"N431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+N466","v":135.22820395738205},{"$f":"O431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+O466","v":134.83627092846274},{"$f":"P431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+P466","v":134.42150684931511},{"$f":"Q431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+Q466","v":134.08284627092848},{"$f":"R431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+R466","v":133.67949771689499},{"$f":"S431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+S466","v":133.30659056316591},{"$f":"T431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+T466","v":132.88231354642312},{"$f":"U431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+U466","v":132.47706240487062},{"$f":"V431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+V466","v":132.15362252663624},{"$f":"W431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+W466","v":131.68178082191781},{"$f":"X431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+X466","v":131.28414003044139},{"$f":"Y431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+Y466","v":130.86747336377474},{"$f":"Z431/(8.76*INDEX(Resource_Characteristics!$I$23:$AQ$23,MATCH($C501,resources,0)))+Z466","v":130.46031963470321}]

{"sheet":"Fixed Assumptions","index":11,"n_rows":63,"n_cols":16,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
["General Resource Cost and Performance Assumptions by Location"]
["All costs expressed in 2018 dollars"]
[]
[null,"Regional Cost and Performance Characteristics"]
[null,"State/Province",null,"Federal Corporate Tax Rate","State Corporate Tax Rate*","Labor Cost Factor","Fixed-tilt Solar CF","Tracking Solar CF","Onshore Wind CF",null,"Labor Cost Fraction for Regional Weightings",null,"Labor Fraction of Cost",null,"Resource Name","Resource Class"]
[null,null,"US Average",0.21,0.05,1,0.2,0.28000000000000003,0.3,null,"Resource Class","Solar PV",0.15,null,"Solar - Tracking","Solar PV"]
[null,null,"Alberta",0.15,0.12,1,0.17,0.21,0.33,null,null,"Onshore Wind",0.1,null,"Onshore Wind","Onshore Wind"]
[null,null,"Arizona",0.21,4.9000000000000002E-2,0.93695156606189289,0.23,0.33,0.28000000000000003,null,null,"Offshore Wind",0.2,null,"Offshore Wind - Bottom Fixed","Offshore Wind"]
[null,null,"British Columbia",0.15,0.12,1,0.17,0.25,0.2,null,null,"Geothermal",0.15,null,"Offshore Wind - Floating","Offshore Wind"]
[null,null,"California",0.21,8.8400000000000006E-2,1.255764086229689,0.21,0.32,0.35,null,null,"Hydro",0.5,null,"Utility-scale Battery - Li [Capacity] - No ITC","Li-ion Battery Storage"]
[null,null,"CFE",0.3,0,0.83465009524404332,0.24,0.31,0.2,null,null,"Biopower",0.3,null,"Utility-scale Battery - Li [Energy] - No ITC","Li-ion Battery Storage"]
[null,null,"Colorado",0.21,4.6300000000000001E-2,0.95048350664626458,0.2,0.28999999999999998,0.4,null,null,"Solar Thermal",0.2,null,"Utility-scale Battery - Li [Capacity] - ITC","Li-ion Battery Storage"]
[null,null,"Idaho",0.21,6.9250000000000006E-2,0.84926459107516472,0.19,0.27,0.31,null,null,"Li-ion Battery Storage",0.1,null,"Utility-scale Battery - Li [Energy] - ITC","Li-ion Battery Storage"]
[null,null,"Montana",0.21,6.7500000000000004E-2,0.97159333395788439,0.17,0.25,0.43,null,null,"Flow Battery Storage",0.1,null,"Flow Battery","Flow Battery Storage"]
[null,null,"New Mexico",0.21,5.8999999999999997E-2,0.83465009524404332,0.23,0.33,0.42,null,null,"Pumped Hydro Storage",0.4,null,"Pumped Hydro Storage","Pumped Hydro Storage"]
[null,null,"Nevada",0.21,0.05,0.96563928010076094,0.22,0.33,0.28000000000000003,null,null,"Compressed Air Energy Storage",0.25,null,"Compressed Air Energy Storage (CAES)","Compressed Air Energy Storage"]
[null,null,"Oregon",0.21,7.5999999999999998E-2,1.0690233061653602,0.17,0.25,0.32,null,null,"Gas CCGT",0.2,null,"Solar - Residential","Solar PV"]
[null,null,"Texas",0.21,7.4999999999999997E-3,0.84926459107516472,0.23,0.34,0.45,null,null,"Gas CT",0.5,null,"Solar - Commercial","Solar PV"]
[null,null,"Utah",0.21,4.9500000000000002E-2,0.87632847224390809,0.22,0.31,0.3,null,null,"Gas Recip",0.5,null,"BTM Battery - Li [Capacity]","Li-ion Battery Storage"]
[null,null,"Washington",0.21,0.05,1.2508925876193153,0.18,0.26,0.35,null,null,"Gas CHP",0.2,null,"BTM Battery - Li [Energy]","Li-ion Battery Storage"]
[null,null,"Wyoming",0.21,0,0.94074050942551701,0.19,0.27,0.45,null,null,"Coal - PC",0.3,null,"Gas - CCGT - Conventional (Wet)","Gas CCGT"]
[null,null,"*Texas and Washington tax corporate revenues or margins rather than income. Rates above represent approximate marginal income tax rate.",null,null,null,null,null,null,null,null,"Coal - IGCC with CCS",0.28000000000000003,null,"Gas - CCGT - Conventional (Dry)","Gas CCGT"]
[null,null,null,null,null,null,null,null,null,null,null,"Nuclear",0.4,null,"Gas - CCGT - Advanced (Wet)","Gas CCGT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas - CCGT - Advanced (Dry)","Gas CCGT"]
[null,"Wind Cost Variation by Resource Quality",null,null,null,null,null,null,null,null,null,null,null,null,"Gas - CCGT - Advanced Dry-Cooled with CCS","Gas CCGT"]
[null,"Wind Techno-Resource Groups (TRG) by Capacity Factor",null,"Onshore Wind - CF%","Onshore Wind - Capex Cost Factor",null,null,null,null,null,null,null,null,null,"Gas - CT - Frame","Gas CT"]
[null,"TRG",1,0.473521711974146,0.90196477738808978,null,null,null,null,null,null,null,null,null,"Gas - CT - Aero","Gas CT"]
[null,null,2,0.46196422724106501,0.91444794394466256,null,null,null,null,null,null,null,null,null,"Gas - Reciprocating Engine","Gas Recip"]
[null,null,3,0.44969393646266098,0.923175956209628,null,null,null,null,null,null,null,null,null,"Geothermal - Binary","Geothermal"]
[null,null,4,0.43522297025680401,0.92940115185059768,null,null,null,null,null,null,null,null,null,"Geothermal - Binary, Enhanced","Geothermal"]
[null,null,5,0.40730649949589298,0.94443044300275192,null,null,null,null,null,null,null,null,null,"Geothermal - Flash","Geothermal"]
[null,null,6,0.36366571999053598,0.97488530254062522,null,null,null,null,null,null,null,null,null,"Geothermal - Flash, Enhanced","Geothermal"]
[null,null,7,0.30817794465054799,1.0098263474956259,null,null,null,null,null,null,null,null,null,"Small Hydro","Hydro"]
[null,null,8,0.24565601942807799,1.0361782259143071,null,null,null,null,null,null,null,null,null,"Biomass/Biogas","Biopower"]
[null,null,9,0.18251549436984901,1.0707421383613802,null,null,null,null,null,null,null,null,null,"Solar Thermal","Solar Thermal"]
[null,null,10,0.111049550321784,1.0917279794251831,null,null,null,null,null,null,null,null,null,"CHP","Gas CHP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear - Large","Nuclear"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear - Small Modular","Nuclear"]
[null,"Fuel Price and Carbon Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,"Coal - PC","Coal - PC"]
[null,"Fuel Cost Inputs",null,"Units","Value",null,null,null,null,null,null,null,null,null,"Coal - IGCC with CCS","Coal - IGCC with CCS"]
[null,"Fuel Cost","Gas","$/MMBtu",3]
[null,null,"Gas with CCS","$/MMBtu",3]
[null,null,"Coal","$/MMBtu",2.34]
[null,null,"Coal with CCS","$/MMBtu",2.34]
[null,null,"Bio","$/MMBtu",10]
[null,null,"Uranium","$/MMBtu",0.65]
[null,"Escalation","Gas","%/yr",0.02]
[null,null,"Gas with CCS","%/yr",0.02]
[null,null,"Coal","%/yr",0.02]
[null,null,"Coal with CCS","%/yr",0.02]
[null,null,"Uranium","%/yr",0.02]
[null,null,"Bio","%/yr",0.02]
[]
[null,"Fuel Carbon Content",null,"Units","Value"]
[null,null,"Gas","lbs CO2/MMBtu",117]
[null,null,"Gas with CCS","lbs CO2/MMBtu",{"$f":"0.1*E56","v":11.700000000000001}]
[null,null,"Coal","lbs CO2/MMBtu",215.4]
[null,null,"Coal with CCS","lbs CO2/MMBtu",{"$f":"0.1*E58","v":21.540000000000003}]
[]
[null,"Carbon Cost Inputs",null,"Units","Value"]
[null,null,"CO2 Allowance Cost","$/ton",0]
[null,null,"Escalation","%/yr",0.02]

{"sheet":"Capex Trajectories","index":12,"n_rows":42,"n_cols":146,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["Capex cost decline factors"]
["Source: NREL 2018 ATB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility-scale - hybrid with solar",null,null,null,null,null,"Utility-scale - Standalone",null,null,null,null,null,"BTM storage"]
[null,"Resource","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Coal","Coal","Coal","Coal","Nuclear","Biopower","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Pumped Hydro","Pumped Hydro","Pumped Hydro","Compressed Air","Compressed Air","Compressed Air","Flow Battery","Flow Battery","Flow Battery"]
[null,"Type","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Onshore","Offshore Fixed","Offshore Fixed","Offshore Fixed","Offshore Floating","Offshore Floating","Offshore Floating","Utility-scale PV","Utility-scale PV","Utility-scale PV","Commercial","Commercial","Commercial","Distributed (residential)","Distributed (residential)","Distributed (residential)","Thermal","Thermal","Thermal","Thermal","Thermal","Thermal","Thermal","Thermal","Thermal","Hydro / Flash","Hydro / Flash","Hydro / Flash","Hydro / Binary","Hydro / Binary","Hydro / Binary","NF EGS / Flash","NF EGS / Flash","NF EGS / Flash","NF EGS / Binary","NF EGS / Binary","NF EGS / Binary","Deep EGS / Flash","Deep EGS / Flash","Deep EGS / Flash","Deep EGS / Binary","Deep EGS / Binary","Deep EGS / Binary","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","Non-powered dams","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","New stream-reach","CT","CC","CC-CCS","CT","CC","CC-CCS","CT","CC","CC-CCS","Recip","Recip","Recip","CHP","CHP","CHP","New","IGCC","CCS 30%","CCS 90%",null,null,"Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy",null,null,null,null,null,null,"Vanadium","Vanadium","Vanadium"]
[null,"TRG",1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,3,3,3,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4]
[null,"Scenario","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Low","Low","Mid","Mid","Mid","High","High","High","Low","Mid","High","Low","Mid","High",null,null,null,null,null,null,"Low","Low","Mid","Mid","High","High","Low","Low","Mid","Mid","High","High","Low","Low","Mid","Mid","High","High","Low","Mid","High","Low","Mid","High","Low","Mid","High"]
[null,"Concat",{"$f":"_xlfn.CONCAT(C5:C8)","v":"WindOnshore1Low"},{"$f":"_xlfn.CONCAT(D5:D8)","v":"WindOnshore1Mid"},"WindOnshore1High","WindOnshore2Low","WindOnshore2Mid","WindOnshore2High","WindOnshore3Low","WindOnshore3Mid","WindOnshore3High","WindOnshore4Low","WindOnshore4Mid","WindOnshore4High","WindOnshore5Low","WindOnshore5Mid","WindOnshore5High","WindOnshore6Low","WindOnshore6Mid","WindOnshore6High","WindOnshore7Low","WindOnshore7Mid","WindOnshore7High","WindOnshore8Low","WindOnshore8Mid","WindOnshore8High","WindOnshore9Low","WindOnshore9Mid","WindOnshore9High","WindOnshore10Low","WindOnshore10Mid","WindOnshore10High","WindOffshore FixedLow","WindOffshore FixedMid","WindOffshore FixedHigh","WindOffshore FloatingLow","WindOffshore FloatingMid","WindOffshore FloatingHigh",{"$f":"_xlfn.CONCAT(AM5:AM8)","v":"SolarUtility-scale PVLow"},"SolarUtility-scale PVMid","SolarUtility-scale PVHigh","SolarCommercialLow","SolarCommercialMid","SolarCommercialHigh","SolarDistributed (residential)Low","SolarDistributed (residential)Mid","SolarDistributed (residential)High","SolarThermal1Low","SolarThermal1Mid","SolarThermal1High","SolarThermal3Low","SolarThermal3Mid","SolarThermal3High","SolarThermal5Low","SolarThermal5Mid","SolarThermal5High","GeothermalHydro / FlashLow","GeothermalHydro / FlashMid","GeothermalHydro / FlashHigh","GeothermalHydro / BinaryLow","GeothermalHydro / BinaryMid","GeothermalHydro / BinaryHigh","GeothermalNF EGS / FlashLow","GeothermalNF EGS / FlashMid","GeothermalNF EGS / FlashHigh","GeothermalNF EGS / BinaryLow","GeothermalNF EGS / BinaryMid","GeothermalNF EGS / BinaryHigh","GeothermalDeep EGS / FlashLow","GeothermalDeep EGS / FlashMid","GeothermalDeep EGS / FlashHigh","GeothermalDeep EGS / BinaryLow","GeothermalDeep EGS / BinaryMid","GeothermalDeep EGS / BinaryHigh","HydroNon-powered dams1Low","HydroNon-powered dams1Mid","HydroNon-powered dams1High","HydroNon-powered dams2Low","HydroNon-powered dams2Mid","HydroNon-powered dams2High","HydroNon-powered dams3Low","HydroNon-powered dams3Mid","HydroNon-powered dams3High","HydroNon-powered dams4Low","HydroNon-powered dams4Mid","HydroNon-powered dams4High","HydroNew stream-reach1Low","HydroNew stream-reach1Mid","HydroNew stream-reach1High","HydroNew stream-reach2Low","HydroNew stream-reach2Mid","HydroNew stream-reach2High",{"$f":"_xlfn.CONCAT(CO5:CO8)","v":"HydroNew stream-reach3Low"},"HydroNew stream-reach3Mid","HydroNew stream-reach3High","HydroNew stream-reach4Low","HydroNew stream-reach4Mid","HydroNew stream-reach4High",{"$f":"_xlfn.CONCAT(CU5:CU8)","v":"GasCTLow"},{"$f":"_xlfn.CONCAT(CV5:CV8)","v":"GasCCLow"},{"$f":"_xlfn.CONCAT(CW5:CW8)","v":"GasCC-CCSLow"},"GasCTMid","GasCCMid","GasCC-CCSMid",{"$f":"_xlfn.CONCAT(DA5:DA8)","v":"GasCTHigh"},"GasCCHigh","GasCC-CCSHigh","GasRecipLow","GasRecipMid","GasRecipHigh","GasCHPLow","GasCHPMid","GasCHPHigh","CoalNew","CoalIGCC","CoalCCS 30%","CoalCCS 90%","Nuclear","Biopower","Battery Storage-HybridLithium ion (Grid) - CapacityLow","Battery Storage-HybridLithium ion (Grid) - EnergyLow",{"$f":"_xlfn.CONCAT(DR5:DR8)","v":"Battery Storage-HybridLithium ion (Grid) - CapacityMid"},{"$f":"_xlfn.CONCAT(DS5:DS8)","v":"Battery Storage-HybridLithium ion (Grid) - EnergyMid"},"Battery Storage-HybridLithium ion (Grid) - CapacityHigh","Battery Storage-HybridLithium ion (Grid) - EnergyHigh","Battery Storage-StandaloneLithium ion (Grid) - CapacityLow","Battery Storage-StandaloneLithium ion (Grid) - EnergyLow","Battery Storage-StandaloneLithium ion (Grid) - CapacityMid","Battery Storage-StandaloneLithium ion (Grid) - EnergyMid","Battery Storage-StandaloneLithium ion (Grid) - CapacityHigh","Battery Storage-StandaloneLithium ion (Grid) - EnergyHigh","Battery StorageLithium ion (BTM) - CapacityLow","Battery StorageLithium ion (BTM) - EnergyLow","Battery StorageLithium ion (BTM) - CapacityMid","Battery StorageLithium ion (BTM) - EnergyMid","Battery StorageLithium ion (BTM) - CapacityHigh","Battery StorageLithium ion (BTM) - EnergyHigh","Pumped HydroLow","Pumped HydroMid","Pumped HydroHigh",{"$f":"_xlfn.CONCAT(EK5:EK8)","v":"Compressed AirLow"},{"$f":"_xlfn.CONCAT(EL5:EL8)","v":"Compressed AirMid"},{"$f":"_xlfn.CONCAT(EM5:EM8)","v":"Compressed AirHigh"},"Flow BatteryVanadiumLow","Flow BatteryVanadiumMid","Flow BatteryVanadiumHigh"]
[null,2018,0.94118750077722801,1,1.0723003775887614,0.94255882646749189,1,1.070710335547677,0.94894818027897909,1,1.0651608736119975,0.95211579612188846,1,1.0621604846791461,0.96391314037727283,1,1.0521300765894732,0.98170684633286354,1,1.035831071406629,0.99553349763600718,1,1.0218473766693768,1.0011085254550105,1,1.0137202003185297,1.0329088895290524,1,0.9839719267654522,1.0448839324335293,1,0.9650595615974974,0.9264717631382956,1,1.0800247075884415,0.93401869819512162,1,1.0708549206881937,0.88340115526958218,1,1.0431146144824459,0.79048253288171433,1,1.0288461472534025,0.9391513070430596,1,1.063033524857655,1,1,1,1,1,1,1,1,1,0.99497542176363696,1,1.0050256785491281,0.994974416927079,1,1.0050246635627063,0.99497487437185905,1,1.0050251256281406,0.99497507963808607,1,1.0050253329677645,0.99248120300751852,1,1.0025062656641603,0.99497507963808607,1,1.0050253329677645,0.95499999999999996,1,1,0.95499999999999985,1,1,0.96250000000000002,1,1,0.96249999999999991,1,1,0.96237610276838514,1,1.0077236678202988,0.96237610276838503,1,1.0077236678202985,0.96237610276838503,1,1.0077236678202985,0.96237610276838526,1,1.0077236678202988,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9423076923076924,0.84826325411334547,1,1,1.1730769230769229,1.4552102376599634,0.9423076923076924,0.84826325411334547,1,1,1.1730769230769229,1.4552102376599634,0.74952561669829221,0.71314529004789773,1,1,1.204933586337761,1.234699308142629,0.80952380952380953,1,1.1904761904761905,1,1,1,0.76829268292682928,1,1.2317073170731707]
[null,2019,0.91385065732756232,0.98708316979104005,1.0723003775887614,0.91586976399064768,0.98743992551994197,1.070710335547677,0.92449207177928927,0.98880267785949227,1.0651608736119975,0.92896920753969114,0.98953817929588128,1.0621604846791461,0.94476241611536904,0.99200915076783525,1.0521300765894732,0.96951699527046453,0.99601121306520757,1.035831071406629,0.98982575191998701,0.99943192189125407,1.0218473766693768,1.0000425964690194,1.0014101771451327,1.0137202003185297,1.0451388996555044,1.008777162423651,0.9839719267654522,1.0685312514576319,1.0134634074364137,0.9650595615974974,0.88631176228210373,0.97962470544796143,1.0800247075884415,0.89840379097089729,0.98200509950776071,1.0708549206881937,0.83910296191041689,0.96226415094339635,1.0526363204778155,0.7310645198945791,0.94490358126721752,1.0344070333994586,0.88584696036703903,0.94907431156001654,1.063033524857655,0.95765061695019182,0.95765061695019182,0.95765061695019182,0.95765061695019182,0.95765061695019182,0.95765061695019182,0.95765061695019182,0.95765061695019182,0.95765061695019182,0.98995029337089191,0.99748743580362731,1.0050256785491281,0.98994929360926609,0.99748743834109344,1.0050246635627063,0.98994974874371844,0.99748743718592969,1.0050251256281406,0.98994995297324817,0.99748743666758088,1.0050253329677645,0.98746867167919783,1,1.0025062656641603,0.98994995297324817,0.99748743666758088,1.0050253329677645,0.94000000000000006,1,1,0.93999999999999972,1,1,0.95000000000000018,1,1,0.94999999999999973,1,1,0.94726024775108075,0.99744189850785658,1.0077236678202988,0.94726024775108053,0.99744189850785647,1.0077236678202985,0.94726024775108075,0.99744189850785636,1.0077236678202985,0.94726024775108053,0.99744189850785669,1.0077236678202988,0.99655340614160015,0.99856043874807887,0.99617972550209255,0.99655340614160015,0.99856043874807887,0.99617972550209255,0.99655340614160015,0.99856043874807887,0.99617972550209255,1,1,1,1,1,1,0.99684669694907335,0.99639680226447613,0.99700966354165121,0.99702644592348644,0.99941027128445825,0.99821330864626345,0.85938461538461552,0.77361608775137114,0.92,0.91999999999999993,1.0886153846153845,1.3504351005484458,0.85938461538461552,0.77361608775137114,0.92,0.91999999999999993,1.0886153846153845,1.3504351005484458,0.68356736242884253,0.6503885045236828,0.92,0.92000000000000015,1.1181783681214421,1.1458009579563595,0.80952380952380953,1,1.1904761904761905,1,1,1,0.72603658536585358,0.95,1.176280487804878]
[null,2020,0.88404567843783954,0.97463536308037702,1.0723003775887614,0.88659756367288778,0.97533691609278894,1.070710335547677,0.89675041763455299,0.97802159009450784,1.0651608736119975,0.90224058965963361,0.97947033928670835,1.0621604846791461,0.92070709054210442,0.9843383107515159,1.0521300765894732,0.95065951869545551,0.99222211015681783,1.035831071406629,0.97635249688813031,0.99896004709544828,1.0218473766693768,0.99127091165579984,1.0028563501621011,1.0137202003185297,1.046728769100604,1.0173715914625434,0.9839719267654522,1.0819969865331192,1.0266050346963589,0.9650595615974974,0.84556117317802637,0.95924941089592297,1.0800247075884415,0.86222654310629065,0.96401019901552099,1.0708549206881937,0.80000753107826117,0.90566037735849036,1.081201438463925,0.68455280503474492,0.88429752066115708,1.0510896918376271,0.82793467289002198,0.84598995286022993,1.063033524857655,0.91530123390038376,0.91530123390038376,0.91530123390038376,0.91530123390038376,0.91530123390038376,0.91530123390038376,0.91530123390038376,0.91530123390038376,0.91530123390038376,0.98492516497814453,0.99497487160725373,1.0050256785491281,0.98492417029145318,0.99497487668218709,1.0050246635627063,0.98492462311557782,0.99497487437185905,1.0050251256281406,0.98492482630840916,0.99497487333516155,1.0050253329677645,0.98245614035087714,1,1.0025062656641603,0.98492482630840916,0.99497487333516155,1.0050253329677645,0.92499999999999993,1,1,0.92500000000000016,1,1,0.93750000000000022,1,1,0.93749999999999989,1,1,0.93214439273377625,0.99488379701571317,1.0077236678202988,0.93214439273377625,0.99488379701571306,1.0077236678202985,0.93214439273377603,0.99488379701571295,1.0077236678202985,0.93214439273377636,0.99488379701571317,1.0077236678202988,1.0006026779687955,0.99712087749615796,0.99235945100418532,1.0006026779687955,0.99712087749615796,0.99235945100418532,1.0006026779687955,0.99712087749615796,0.99235945100418532,1,1,1,1,1,1,0.9936933938981467,0.99279360452895216,0.99401932708330221,0.99405289184697321,0.99882054256891628,0.99072132279269365,0.78375876923076937,0.70553787202925045,0.84640000000000004,0.84640000000000004,1.0102350769230766,1.2532037733089576,0.78375876923076948,0.70553787202925045,0.84640000000000004,0.84640000000000004,1.0102350769230766,1.2532037733089576,0.62341343453510445,0.59315431612559877,0.84640000000000015,0.84640000000000015,1.0376695256166981,1.0633032889835017,0.80952380952380953,1,1.1904761904761905,1,1,1,0.6861045731707317,0.90249999999999997,1.1233478658536584]
[null,2021,0.85079063969505453,0.96265657986801134,1.0723003775887614,0.85377009912756452,0.9636909717185409,1.070710335547677,0.85725052270763513,0.96765673670504659,1.0651608736119975,0.8626762847551106,0.96979647997248142,1.0621604846791461,0.87839805304324359,0.97698747995104207,1.0521300765894732,0.90687217108457907,0.98863269127483111,1.035831071406629,0.93450924425381077,0.99858437561258295,1.0218473766693768,0.95599714756037069,1.0043385190509049,1.0137202003185297,1.0113450216519104,1.0257832871166772,0.9839719267654522,1.0845570264528068,1.0394248817798357,0.9650595615974974,0.81987058439502125,0.93355882211291763,1.0800247075884415,0.83898312997048119,0.94132912652009404,1.0708549206881937,0.76674838246360344,0.85849056603773577,1.1002448504546645,0.61592999706826668,0.84573002754820936,1.0622114641297393,0.73806747963566899,0.77627112944318388,1.063033524857655,0.86770822655486057,0.90377111051034542,0.91530123390038376,0.86770822655486057,0.90377111051034542,0.91530123390038376,0.86770822655486057,0.90377111051034542,0.91530123390038376,0.97990003658539926,0.99246230741088093,1.0050256785491281,0.97989904697363872,0.99246231502327997,1.0050246635627063,0.97989949748743699,0.99246231155778875,1.0050251256281406,0.97989969964356993,0.99246231000274199,1.0050253329677645,0.97744360902255634,1,1.0025062656641603,0.97989969964356993,0.99246231000274199,1.0050253329677645,0.90999999999999992,1,1,0.90999999999999992,1,1,0.92500000000000016,1,1,0.92499999999999993,1,1,0.91702853771647175,0.99233879089263299,1.0077236678202988,0.91702853771647164,0.99233879089263288,1.0077236678202985,0.91702853771647164,0.99233879089263288,1.0077236678202985,0.91702853771647164,0.99233879089263299,1.0077236678202988,0.99723646316835535,0.99384654957575402,0.98591082316564826,0.99723646316835535,0.99384654957575402,0.98591082316564826,0.99723646316835535,0.99384654957575402,0.98591082316564826,1,1,1,1,1,1,0.99054009084722006,0.9891904067934284,0.99102899062495353,0.99107933777045931,0.99823081385337431,0.97738675040078393,0.71478799753846167,0.64345053929067653,0.77868800000000016,0.77868799999999994,0.93749815138461501,1.1629731016307125,0.71478799753846178,0.64345053929067653,0.77868800000000005,0.77868799999999994,0.93749815138461501,1.1629731016307125,0.56855305229601527,0.54095673630654606,0.77868800000000016,0.77868800000000016,0.96295731977229582,0.98674545217668941,0.80952380952380953,1,1.1904761904761905,1,1,1,0.64836882164634135,0.85737499999999989,1.0727972118902438]
[null,2022,0.81544397309940098,0.95114682015394236,1.0723003775887614,0.81875194048380306,0.95250209239719774,1.070710335547677,0.8172599097640092,0.95770811769110864,1.0651608736119975,0.82261105261997536,0.96051660135320049,1.0621604846791461,0.83577407275588322,0.96995665836641409,1.0521300765894732,0.86281206793649112,0.9852429564192472,1.035831071406629,0.89214791322858611,0.99830490744265765,1.0218473766693768,0.91958280655486702,1.0058566838115444,1.0137202003185297,0.97464528118515714,1.0340122493860522,0.9839719267654522,1.0781093722345312,1.0519229486868444,0.9650595615974974,0.79358940736413097,0.90757293920596993,1.0800247075884415,0.8153648230744166,0.91864805402466698,1.0708549206881937,0.74503215771455689,0.84879807932520401,1.1002448504546645,0.59211630350601474,0.81948495812035571,1.0622114641297393,0.69030345899634193,0.73785176910615768,1.0483577489585252,0.82011521920933717,0.89224098712030708,0.91530123390038376,0.82011521920933717,0.89224098712030708,0.91530123390038376,0.82011521920933717,0.89224098712030708,0.91530123390038376,0.97487490819265366,0.98994974321450824,1.0050256785491281,0.9748739236558257,0.98994975336437341,1.0050246635627063,0.97487437185929648,0.98994974874371844,1.0050251256281406,0.9748745729787307,0.98994974667032232,1.0050253329677645,0.97243107769423565,1,1.0025062656641603,0.9748745729787307,0.98994974667032232,1.0050253329677645,0.89500000000000013,1,1,0.89500000000000002,1,1,0.9125000000000002,1,1,0.91249999999999987,1,1,0.90191268269916747,0.98979378476955282,1.0077236678202988,0.90191268269916725,0.98979378476955249,1.0077236678202985,0.90191268269916736,0.98979378476955282,1.0077236678202985,0.90191268269916725,0.98979378476955282,1.0077236678202988,0.99299334991359334,0.98977718838041917,0.97856783085682741,0.99299334991359334,0.98977718838041917,0.97856783085682741,0.99299334991359334,0.98977718838041917,0.97856783085682741,1,1,1,1,1,1,0.98728524229453329,0.98413579621311376,0.98585022077994011,0.98590036443130935,0.99764108513783256,0.97288353376942971,0.65188665375507704,0.586826891833097,0.71639296000000019,0.71639296000000008,0.86999828448492267,1.0792390383133013,0.65188665375507726,0.586826891833097,0.71639296000000008,0.71639296000000008,0.86999828448492267,1.0792390383133013,0.51852038369396591,0.49335254351157004,0.71639296000000019,0.7163929600000003,0.89362439274869054,0.91569977961996774,0.80952380952380953,1,1.1904761904761905,1,1,1,0.6127085364557926,0.81450624999999988,1.0245213373551829]
[null,2023,0.77805378151676041,0.94010608393817074,1.0723003775887614,0.7815998890832081,0.94177027812875969,1.070710335547677,0.77667595017904556,0.94817573305269398,1.0651608736119975,0.78194221507932926,0.95163070342886547,1.0621604846791461,0.79273158719483572,0.9632458459976313,1.0521300765894732,0.81837308449662349,0.98205290559006586,1.035831071406629,0.84916128318389494,0.9981216425856726,1.0218473766693768,0.88192009797984316,1.0074108444440193,1.0137202003185297,0.93651771674766227,1.0420584782706686,0.9839719267654522,1.0631260675048984,1.0640992354173848,0.9650595615974974,0.76642234796141273,0.88158705629902201,1.0800247075884415,0.7911841755379696,0.89577953464911231,1.0708549206881937,0.72331593296551022,0.83910559261267204,1.1002448504546645,0.5683026099437628,0.79323988869250228,1.0622114641297393,0.65721521425614482,0.7141081846682612,1.0483577489585252,0.77252221186381409,0.88071086373026874,0.91530123390038376,0.77252221186381409,0.88071086373026874,0.91530123390038376,0.77252221186381409,0.88071086373026874,0.91530123390038376,0.96984977979990816,0.98743717901813588,1.0050256785491281,0.96984880033801157,0.98743719170546596,1.0050246635627063,0.96984924623115565,0.98743718592964813,1.0050251256281406,0.9698494463138928,0.98743718333790331,1.0050253329677645,0.96741854636591473,1,1.0025062656641603,0.9698494463138928,0.98743718333790331,1.0050253329677645,0.88,1,1,0.88,1,1,0.90000000000000013,1,1,0.8999999999999998,1,1,0.88679682768186296,0.98726179339764253,1.0077236678202988,0.88679682768186274,0.98726179339764242,1.0077236678202985,0.88679682768186274,0.98726179339764253,1.0077236678202985,0.88679682768186285,0.98726179339764242,1.0077236678202988,0.98959812703900341,0.98671553914315235,0.97199211883758707,0.98959812703900341,0.98671553914315235,0.97199211883758707,0.98959812703900341,0.98671553914315235,0.97199211883758707,1,1,1,1,1,1,0.9858545587383023,0.98012524833168291,0.98249235028613568,0.982542280547818,0.99355232705550922,0.97017757412986816,0.59452062822463037,0.53518612535178445,0.65908152320000013,0.65908152320000013,0.8073584080020082,1.0015338275547434,0.59452062822463048,0.53518612535178445,0.65908152320000013,0.65908152320000013,0.80735840800200831,1.0015338275547434,0.47289058992889693,0.44993751968255186,0.65908152320000013,0.65908152320000035,0.82928343647078473,0.84976939548732999,0.80952380952380953,1,1.1904761904761905,1,1,1,0.57900956695072403,0.77378093749999988,0.97841787717419959]
[null,2024,0.73877017407165402,0.92953437122069626,1.0723003775887614,0.74247258436151176,0.93149552891322651,1.070710335547677,0.73549864395276487,0.93905958278980262,1.0651608736119975,0.7406697721331944,0.94313878619947644,1.0621604846791461,0.74927059636012427,0.95685504284469425,1.0521300765894732,0.77355522076499905,0.97906253878728744,1.035831071406629,0.80554935411975892,0.99803458104162779,1.0218473766693768,0.84300902183532223,1.0090010009483299,1.0137202003185297,0.89696232833945655,1.0499219737705261,0.9839719267654522,1.0401928768425974,1.0759537419714569,0.9650595615974974,0.73895999443475213,0.85501058514418915,1.0800247075884415,0.7664411873611402,0.87253612151330295,1.0708549206881937,0.70159970821646367,0.82941310590014017,1.1002448504546645,0.54448891638151087,0.76699481926464874,1.0622114641297393,0.62412696951594748,0.69036460023036472,1.0483577489585252,0.72492920451829068,0.86918074034023041,0.91530123390038376,0.72492920451829068,0.86918074034023041,0.91530123390038376,0.72492920451829068,0.86918074034023041,0.91530123390038376,0.96482465140716278,0.98492461482176286,1.0050256785491281,0.96482367702019833,0.98492463004655961,1.0050246635627063,0.96482412060301503,0.98492462311557782,1.0050251256281406,0.96482431964905369,0.98492462000548375,1.0050253329677645,0.96240601503759404,1,1.0025062656641603,0.96482431964905369,0.98492462000548375,1.0050253329677645,0.86499999999999999,1,1,0.86499999999999988,1,1,0.88750000000000007,1,1,0.88749999999999973,1,1,0.87168097266455835,0.98472980202573213,1.0077236678202988,0.87168097266455835,0.98472980202573202,1.0077236678202985,0.87168097266455835,0.9847298020257319,1.0077236678202985,0.87168097266455846,0.98472980202573224,1.0077236678202988,0.98352172338528754,0.98113699783783093,0.96271410305358107,0.98352172338528754,0.98113699783783093,0.96271410305358107,0.98352172338528754,0.98113699783783093,0.96271410305358107,1,1,1,1,1,1,0.9826945761655097,0.97365356291549998,0.97741019409539764,0.97745988325365207,0.98771946347344264,0.96576918169492765,0.54669474657633788,0.4921333748234854,0.61148119096888909,0.61148119096888898,0.75568746988987967,0.93743566259123989,0.54669474657633788,0.4921333748234854,0.61148119096888898,0.61148119096888898,0.75568746988987967,0.93743566259123989,0.43590003711668102,0.41474240703182785,0.61221350377244466,0.61221350377244466,0.77620929653665449,0.79538415417614083,0.80952380952380953,1,1.1904761904761905,1,1,1,0.55070243256646645,0.73939067361111099,0.93928116208723156]
[null,2025,0.69774325988991193,0.91943168200151859,1.0723003775887614,0.70152866575256689,0.92167784475059833,1.070710335547677,0.69372799108518757,0.93035966690243455,1.0651608736119975,0.69879372378159221,0.9350408496650332,1.0621604846791461,0.70539110025177354,0.95078424890760282,1.0521300765894732,0.72835847674164034,0.97627185601091182,1.035831071406629,0.76131212603620024,0.99804372281052334,1.0218473766693768,0.80284957812132485,1.0106271533244759,1.0137202003185297,0.85597911596057086,1.0576027358856253,0.9839719267654522,1.0098955648239616,1.0874864683490604,0.9650595615974974,0.71090705266020615,0.82843411398935629,1.0800247075884415,0.74132330542405589,0.84929270837749338,1.0708549206881937,0.679883483467417,0.81972061918760819,1.1002448504546645,0.52067522281925893,0.7407497498367952,1.0622114641297393,0.59103872477575026,0.66662101579246824,1.0483577489585252,0.6773361971727675,0.85765061695019185,0.91530123390038376,0.6773361971727675,0.85765061695019185,0.91530123390038376,0.6773361971727675,0.85765061695019185,0.91530123390038376,0.9597995230144174,0.98241205062539028,1.0050256785491281,0.95979855370238543,0.98241206838765316,1.0050246635627063,0.95979899497487431,0.98241206030150752,1.0050251256281406,0.95979919298421457,0.98241205667306408,1.0050253329677645,0.95739348370927313,1,1.0025062656641603,0.95979919298421457,0.98241205667306408,1.0050253329677645,0.84999999999999987,1,1,0.84999999999999987,1,1,0.87500000000000022,1,1,0.87499999999999989,1,1,0.85656511764725396,0.98221076494157167,1.0077236678202988,0.85656511764725374,0.98221076494157167,1.0077236678202985,0.85656511764725385,0.98221076494157178,1.0077236678202985,0.85656511764725385,0.98221076494157178,1.0077236678202988,0.97606605031667826,0.97453063557032782,0.95193116766282937,0.97606605031667826,0.97453063557032782,0.95193116766282937,0.97606605031667826,0.97453063557032782,0.95193116766282937,1,1,1,1,1,1,0.98025519038405928,0.96624920089447486,0.97304594842291614,0.97309534139375242,0.98261263358021955,0.96206965224360952,0.50684677393699595,0.45626231994746252,0.57207462532867182,0.5720746253286717,0.7133689715760464,0.88493926548613044,0.50684677393699595,0.45626231994746252,0.57207462532867182,0.5720746253286717,0.71336897157604651,0.88493926548613044,0.40606510124291711,0.38635559339498271,0.57412021909327027,0.57412021909327038,0.73274157593060185,0.75084264154227687,0.80952380952380953,1,1.1904761904761905,1,1,1,0.52714460628445647,0.71063659185956785,0.90640632141417843]
[null,2026,0.65512314809519967,0.90979801628063828,1.0723003775887614,0.65892677269024669,0.91231722564087514,1.070710335547677,0.65136399157627167,0.92207598539058955,1.0651608736119975,0.65631407002447906,0.92733689382553597,1.0621604846791461,0.66109309886973522,0.94503346418635681,1.0521300765894732,0.68278285242650183,0.97368085726093889,1.035831071406629,0.71644959893317472,0.99814906789235902,1.0218473766693768,0.76144176683780906,1.0122893015724577,1.0137202003185297,0.81356807961094313,1.0651007646159656,0.9839719267654522,0.97281989601513952,1.0986974145501958,0.9650595615974974,0.68196822851383243,0.80156234871058074,1.0800247075884415,0.71583052972671635,0.82586184836155629,1.0708549206881937,0.65816725871837045,0.81002813247507632,1.1002448504546645,0.49686152925700688,0.71450468040894166,1.0622114641297393,0.55795048003555292,0.64287743135457176,1.0483577489585252,0.6297431898272442,0.84612049356015351,0.91530123390038376,0.6297431898272442,0.84612049356015351,0.91530123390038376,0.6297431898272442,0.84612049356015351,0.91530123390038376,0.95477439462167191,0.97989948642901759,1.0050256785491281,0.95477343038457085,0.97989950672874582,1.0050246635627063,0.95477386934673347,0.97989949748743699,1.0050251256281406,0.95477406631937645,0.97989949334064497,1.0050253329677645,0.95238095238095222,1,1.0025062656641603,0.95477406631937645,0.97989949334064497,1.0050253329677645,0.83499999999999996,1,1,0.83499999999999985,1,1,0.86250000000000016,1,1,0.86250000000000004,1,1,0.84144926262994924,0.97969172785741143,1.0077236678202988,0.84144926262994924,0.9796917278574111,1.0077236678202985,0.84144926262994935,0.97969172785741121,1.0077236678202985,0.84144926262994946,0.97969172785741132,1.0077236678202988,0.96768942561754856,0.96692167039042243,0.94029298286195395,0.96768942561754856,0.96692167039042243,0.94029298286195395,0.96768942561754856,0.96692167039042243,0.94029298286195395,1,1,1,1,1,1,0.97639103342813027,0.95783197949696375,0.96726993390670257,0.96731902959197869,0.9760809366247245,0.9569735329355209,0.47373278470644548,0.42645318171089497,0.5396570632267137,0.5396570632267137,0.6791272609403961,0.84246218074279622,0.47373278470644553,0.42645318171089497,0.5396570632267137,0.5396570632267137,0.67912726094039622,0.84246218074279622,0.38224261530333264,0.36368939858247706,0.5435004740749626,0.5435004740749626,0.69756998028593287,0.71480219474824758,0.80952380952380953,1,1.1904761904761905,1,1,1,0.50781597072069307,0.68694870546424891,0.879214131771753]
[null,2027,0.61105994781368622,0.90063337405805477,1.0723003775887614,0.61482554460857852,0.90341367158405705,1.070710335547677,0.60840664542603884,0.91420853825426796,1.0651608736119975,0.61323081086187647,0.92002691868098463,1.0621604846791461,0.61637659221403374,0.93960268868095653,1.0521300765894732,0.63682834781960518,0.97128954253736877,1.035831071406629,0.67096177281070468,0.99835061628713506,1.0218473766693768,0.71878558798479664,1.0139874456922748,1.0137202003185297,0.76972921929061,1.0724160599615473,0.9839719267654522,0.92955163499540483,1.1095865805748628,0.9650595615974974,0.65273411024351613,0.7746905834318053,1.0800247075884415,0.68977541338899451,0.80224354146549204,1.0708549206881937,0.6364510339693239,0.80033564576254446,1.1002448504546645,0.47304783569475489,0.68825961098108823,1.0622114641297393,0.52486223529535569,0.61913384691667539,1.0483577489585252,0.58215018248172101,0.83459037017011528,0.91530123390038376,0.58215018248172101,0.83459037017011528,0.91530123390038376,0.58215018248172101,0.83459037017011528,0.91530123390038376,0.9497492662289263,0.97738692223264467,1.0050256785491281,0.94974830706675806,0.97738694506983959,1.0050246635627063,0.94974874371859286,0.97738693467336657,1.0050251256281406,0.94974893965453744,0.97738693000822552,1.0050253329677645,0.94736842105263153,1,1.0025062656641603,0.94974893965453744,0.97738693000822552,1.0050253329677645,0.82,1,1,0.82,1,1,0.8500000000000002,1,1,0.85,1,1,0.82633340761264484,0.97718557955896246,1.0077236678202988,0.82633340761264484,0.97718557955896213,1.0077236678202985,0.82633340761264473,0.97718557955896235,1.0077236678202985,0.82633340761264495,0.97718557955896257,1.0077236678202988,0.9636579496611023,0.96327886076509839,0.93306244132849481,0.9636579496611023,0.96327886076509839,0.93306244132849481,0.9636579496611023,0.96327886076509839,0.93306244132849481,1,1,1,1,1,1,0.97464622686321989,0.95325514862400829,0.96359487067465355,0.96364369407003003,0.97166975144199652,0.95395559063557878,0.44636155714562864,0.40181366454537654,0.5132738290245189,0.51327382902451879,0.65196217050278027,0.8087636935130843,0.4463615571456287,0.40181366454537654,0.5132738290245189,0.51327382902451879,0.65196217050278038,0.8087636935130843,0.36355519855516977,0.34590902798511153,0.5193448974494087,0.5193448974494087,0.66966718107449552,0.68621010695831763,0.80952380952380953,1,1.1904761904761905,1,1,1,0.49229937161533854,0.66786679697913087,0.85723377847745919]
[null,2028,0.56570376816889656,0.89193775533376851,1.0723003775887614,0.5693836209433728,0.89496718258014363,1.070710335547677,0.56485595263451005,0.90675732549346955,1.0651608736119975,0.56954394629380889,0.91311092423137941,1.0621604846791461,0.57124158028469241,0.93449192239140166,1.0521300765894732,0.56210208175364007,0.96909791184020144,1.035831071406629,0.59613070029937765,0.99864836799485124,1.0218473766693768,0.64690381687787846,1.0157215856839277,1.0137202003185297,0.69495363646668618,1.0795486219223702,0.9839719267654522,0.84603613074944417,1.1201539664230613,0.9650595615974974,0.62290940372531489,0.74722822990514448,1.0800247075884415,0.66334540329101754,0.77862523456942756,1.0708549206881937,0.61473480922027723,0.79064315905001259,1.1002448504546645,0.44923414213250284,0.66201454155323458,1.0622114641297393,0.49177399055515841,0.59539026247877891,1.0483577489585252,0.53455717513619772,0.82306024678007683,0.91530123390038376,0.53455717513619772,0.82306024678007683,0.91530123390038376,0.53455717513619772,0.82306024678007683,0.91530123390038376,0.94472413783617926,0.97487435803627198,1.0050256785491281,0.94472318374894348,0.97487438341093213,1.0050246635627063,0.94472361809045224,0.97487437185929648,1.0050251256281406,0.94472381298969821,0.97487436667580607,1.0050253329677645,0.94235588972431084,1,1.0025062656641603,0.94472381298969821,0.97487436667580607,1.0050253329677645,0.80499999999999994,1,1,0.80499999999999972,1,1,0.83750000000000013,1,1,0.83749999999999991,1,1,0.81121755259534034,0.97467943126051326,1.0077236678202988,0.81121755259534023,0.97467943126051304,1.0077236678202985,0.81121755259534034,0.97467943126051315,1.0077236678202985,0.81121755259534034,0.97467943126051326,1.0077236678202988,0.95922715074730669,0.9593585806295587,0.92537744108484232,0.95922715074730669,0.9593585806295587,0.92537744108484232,0.95922715074730669,0.9593585806295587,0.92537744108484232,1,1,1,1,1,1,0.97323253997866532,0.94842997830006681,0.96024302377734527,0.96029184146934154,0.96758333513325023,0.9512589980442554,0.42394428783120369,0.38163368939265319,0.49217257160906641,0.49217257160906636,0.63109938104669128,0.78288325532066561,0.42394428783120375,0.38163368939265319,0.49217257160906641,0.49217257160906636,0.63109938104669139,0.78288325532066561,0.34933615078945646,0.33238014155724938,0.50087930109565193,0.50087930109565193,0.64823783128011159,0.66425138353565139,0.80952380952380953,1,1.1904761904761905,1,1,1,0.48026538697585247,0.65302531260181684,0.84008910290791006]
[null,2029,0.50435502193790793,0.88371116010777928,1.0723003775887614,0.50784493963062294,0.8869777586291353,1.070710335547677,0.50663844165393379,0.89972234710819465,1.0651608736119975,0.51109155651373084,0.90658891047672008,1.0621604846791461,0.5110461237719286,0.92970116531769242,1.0521300765894732,0.53808985514264851,0.9671059651694367,1.035831071406629,0.57217386662772729,0.99904232301550755,1.0218473766693768,0.6237163764474587,1.017491721547416,1.0137202003185297,0.67119048485624555,1.0864984504984343,0.9839719267654522,0.81813659767120817,1.1303995720947917,0.9650595615974974,0.59249410895922827,0.71976587637848366,1.0800247075884415,0.63654049943278568,0.75463203391310796,1.0708549206881937,0.59301858447123068,0.78095067233748072,1.1002448504546645,0.42542044857025085,0.63576947212538115,1.0622114641297393,0.45868574581496113,0.57164667804088243,1.0483577489585252,0.48696416779067447,0.8115301233900386,0.91530123390038376,0.48696416779067447,0.8115301233900386,0.91530123390038376,0.48696416779067447,0.8115301233900386,0.91530123390038376,0.93969900944343387,0.97236179383989851,1.0050256785491281,0.93969806043113091,0.97236182175202601,1.0050246635627063,0.93969849246231152,0.97236180904522596,1.0050251256281406,0.93969868632485909,0.9723618033433864,1.0050253329677645,0.93734335839598992,1,1.0025062656641603,0.93969868632485909,0.9723618033433864,1.0050253329677645,0.78999999999999992,1,1,0.78999999999999992,1,1,0.82500000000000007,1,1,0.82499999999999996,1,1,0.79610169757803606,0.97218610624573731,1.0077236678202988,0.79610169757803584,0.97218610624573709,1.0077236678202985,0.79610169757803562,0.9721861062457372,1.0077236678202985,0.79610169757803584,0.9721861062457372,1.0077236678202988,0.95548212759988282,0.95583941425453778,0.91850077457243595,0.95548212759988282,0.95583941425453778,0.91850077457243595,0.95548212759988282,0.95583941425453778,0.91850077457243595,1,1,1,1,1,1,0.97079638537148982,0.94393564283282727,0.95588031287173381,0.95592881227482807,0.96247731238855994,0.94756146107165318,0.40585599821707236,0.36535065197856664,0.47576681922209751,0.47576681922209751,0.61595299590157071,0.76409405719296952,0.40585599821707241,0.36535065197856664,0.47576681922209751,0.47576681922209751,0.61595299590157071,0.76409405719296952,0.33908895703296571,0.32263032407157011,0.48752251973310123,0.48752251973310129,0.63268012332938894,0.64830935033079573,0.80952380952380953,1,1.1904761904761905,1,1,1,0.47146052154796186,0.64214155739178647,0.82748776636429133]
[null,2030,0.48655843773136059,0.87595358838008708,1.0723003775887614,0.4900244163256916,0.8794453997310322,1.070710335547677,0.49004222007147669,0.89310360309844283,1.0651608736119975,0.49452216841374769,0.90046087741700676,1.0621604846791461,0.49435454016519126,0.92523041745982881,1.0521300765894732,0.51846114413862865,0.96531370252507498,1.035831071406629,0.55296019986729095,0.99953248134910422,1.0218473766693768,0.60533037872201512,1.0192978532827399,1.0137202003185297,0.6531633561815644,1.09326554568974,0.9839719267654522,0.79696891018956373,1.1403233975900535,0.9650595615974974,0.56148822594525638,0.69230352285182317,1.0800247075884415,0.6093607018142988,0.73063883325678858,1.0708549206881937,0.57130235972218402,0.7712581856249483,1.1002448504546645,0.40160675500799881,0.60952440269752717,1.0622114641297393,0.42559750107476385,0.54790309360298584,1.0483577489585252,0.43937116044515151,0.79999999999999993,0.91530123390038376,0.43937116044515151,0.79999999999999993,0.91530123390038376,0.43937116044515151,0.79999999999999993,0.91530123390038376,0.93467388105068838,0.9698492296435256,1.0050256785491281,0.93467293711331778,0.96984926009311934,1.0050246635627063,0.93467336683417068,0.96984924623115565,1.0050251256281406,0.93467355966002097,0.96984924001096739,1.0050253329677645,0.93233082706766901,1,1.0025062656641603,0.93467355966002097,0.96984924001096739,1.0050253329677645,0.77500000000000002,1,1,0.77499999999999969,1,1,0.8125,1,1,0.8125,1,1,0.78098584256073145,0.96969278123096136,1.0077236678202988,0.78098584256073111,0.96969278123096125,1.0077236678202985,0.78098584256073145,0.96969278123096136,1.0077236678202985,0.78098584256073145,0.96969278123096136,1.0077236678202988,0.95149611057632444,0.95207407396984622,0.91139535645863601,0.95149611057632444,0.95207407396984622,0.91139535645863601,0.95149611057632444,0.95207407396984622,0.91139535645863601,1,1,1,1,1,1,0.96808646854248759,0.93919728430430838,0.95124825072855423,0.95129665903174543,0.95710037730177266,0.94359707844381235,0.39160594316856179,0.35252278464243036,0.46360833384197719,0.46360833384197725,0.60609774796714555,0.75186855227788207,0.3916059431685619,0.35252278464243036,0.46360833384197725,0.46360833384197725,0.60609774796714566,0.75186855227788207,0.33245788409543214,0.31632110884528164,0.47885545271562391,0.47885545271562391,0.62255724135611867,0.63793640072550306,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46569822628459784,0.63500665119854438,0.81921288870064835]
[null,2031,0.4658126656402371,0.86866504015069201,1.0723003775887614,0.4692972682402054,0.87237010588583386,1.070710335547677,0.47092040480638636,0.88690109346421431,1.0651608736119975,0.47554609824118615,0.89472682505223922,1.0621604846791461,0.47561156496774226,0.92107967881781061,1.0521300765894732,0.50321594874158071,0.96372112390711606,1.035831071406629,0.53848970001806884,1.0001188429956411,1.0218473766693768,0.5917458237015476,1.0211399808898993,1.0137202003185297,0.6408722504426424,1.0998499074962869,0.9839719267654522,0.78253306830451075,1.1499254429088472,0.9650595615974974,0.55971646120160101,0.68669293449691404,1.0800247075884415,0.60673644549251382,0.72539032061321873,1.0708549206881937,0.56178065372681418,0.76459299142818959,1.1002448504546645,0.39123587785895175,0.60378105772223867,1.0622114641297393,0.40423157560005529,0.53860768952998961,1.0483577489585252,0.43500210742623507,0.79199999999999993,0.91530123390038376,0.43500210742623507,0.79199999999999993,0.91530123390038376,0.43500210742623507,0.79199999999999993,0.91530123390038376,0.92964875265794322,0.96733666544715313,1.0050256785491281,0.92964781379550343,0.96733669843421222,1.0050246635627063,0.92964824120603007,0.96733668341708534,1.0050251256281406,0.92964843299518196,0.96733667667854806,1.0050253329677645,0.92731829573934832,1,1.0025062656641603,0.92964843299518196,0.96733667667854806,1.0050253329677645,0.76,1,1,0.7599999999999999,1,1,0.8,1,1,0.79999999999999993,1,1,0.76586998754342717,0.96721221399781998,1.0077236678202988,0.76586998754342706,0.96721221399781987,1.0077236678202985,0.76586998754342706,0.96721221399781976,1.0077236678202985,0.76586998754342694,0.96721221399781976,1.0077236678202988,0.94828375073580629,0.94909589124456351,0.90502231732905969,0.94828375073580629,0.94909589124456351,0.90502231732905969,0.94828375073580629,0.94909589124456351,0.90502231732905969,1,1,1,1,1,1,0.96624040025692515,0.93523753861764169,0.94746401431479654,0.94751209382549939,0.95257600003964837,0.94047394026929931,0.38081502384569477,0.3428088234656167,0.45536640790700877,0.45536640790700872,0.60124896598340838,0.74585360385965904,0.38081502384569488,0.3428088234656167,0.45536640790700872,0.45536640790700872,0.60124896598340849,0.74585360385965904,0.3292071847842768,0.3132281913365722,0.47459895980259614,0.47459895980259609,0.61757678342526978,0.63283290951969906,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2032,0.46226112852338086,0.86184551541959409,1.0723003775887614,0.46577588233206191,0.8657518770935404,1.070710335547677,0.46794804832064407,0.88111481820550897,1.0651608736119975,0.47275891446735929,0.88938675338241768,1.0621604846791461,0.47424741066525705,0.91724894939163815,1.0521300765894732,0.49235426895150436,0.96232822931555972,1.035831071406629,0.52876236708006075,1.0008014079551182,1.0218473766693768,0.58296271138605638,1.0230181043688944,1.0137202003185297,0.63431716763947987,1.1062515359180751,0.9839719267654522,0.77482907201604934,1.1592057080511726,0.9650595615974974,0.55794469645794542,0.68137764026594738,1.0800247075884415,0.60411218917072895,0.72032925484977639,1.0708549206881937,0.55225894773144446,0.75792779723143078,1.1002448504546645,0.38086500070990476,0.59803771274694995,1.0622114641297393,0.38286565012534685,0.52931228545699349,1.0483577489585252,0.4306330544073188,0.78400000000000025,0.91530123390038376,0.4306330544073188,0.78400000000000025,0.91530123390038376,0.4306330544073188,0.78400000000000025,0.91530123390038376,0.92462362426519773,0.96482410125078044,1.0050256785491281,0.92462269047769019,0.96482413677530587,1.0050246635627063,0.92462311557788934,0.96482412060301503,1.0050251256281406,0.92462330633034284,0.96482411334612839,1.0050253329677645,0.92230576441102752,1,1.0025062656641603,0.92462330633034284,0.96482411334612839,1.0050253329677645,0.74499999999999988,1,1,0.74499999999999977,1,1,0.78750000000000009,1,1,0.78749999999999998,1,1,0.75075413252612233,0.96473164676467849,1.0077236678202988,0.75075413252612222,0.9647316467646786,1.0077236678202985,0.75075413252612211,0.96473164676467837,1.0077236678202985,0.75075413252612244,0.96473164676467849,1.0077236678202988,0.94418361673403539,0.94526163415563502,0.8977806726264147,0.94418361673403539,0.94526163415563502,0.8977806726264147,0.94418361673403539,0.94526163415563502,0.8977806726264147,1,1,1,1,1,1,0.96368740287164179,0.93044056081121107,0.94298538766190731,0.9430333283049761,0.9473529759789,0.93666195788281048,0.37700687360723784,0.33938073523096052,0.45081274382793862,0.45081274382793868,0.59523647632357435,0.73839506782106235,0.37700687360723795,0.33938073523096052,0.45081274382793862,0.45081274382793868,0.59523647632357457,0.73839506782106235,0.32591511293643405,0.31009590942320647,0.46985297020457018,0.46985297020457018,0.61140101559101701,0.62650458042450197,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2033,0.45870959140652451,0.85549501418679319,1.0723003775887614,0.46225449642391847,0.85959071335415216,1.070710335547677,0.46497569183490189,0.87574477732232714,1.0651608736119975,0.46997173069353221,0.88444066240754216,1.0621604846791461,0.47288325636277179,0.9137382291813112,1.0521300765894732,0.49243765296236752,0.96113501875040619,1.035831071406629,0.52894136306052875,1.0015801762275356,1.0218473766693768,0.58136998337732082,1.0249322237197249,1.0137202003185297,0.63434241963810134,1.1124704309551048,0.9839719267654522,0.77114836177650858,1.1681641930170295,0.9650595615974974,0.55558234346640478,0.67576705191103814,1.0800247075884415,0.60130048596881647,0.71508074220620643,1.0708549206881937,0.54273724173607474,0.75126260303467196,1.1002448504546645,0.37049412356085776,0.59229436777166122,1.0622114641297393,0.3614997246506384,0.52001688138399726,1.0483577489585252,0.42626400138840242,0.77600000000000002,0.91530123390038376,0.42626400138840242,0.77600000000000002,0.91530123390038376,0.42626400138840242,0.77600000000000002,0.91530123390038376,0.91959849587245213,0.96231153705440731,1.0050256785491281,0.91959756715987628,0.96231157511639853,1.0050246635627063,0.91959798994974851,0.96231155778894473,1.0050251256281406,0.91959817966550483,0.96231155001370927,1.0050253329677645,0.9172932330827066,1,1.0025062656641603,0.91959817966550483,0.96231155001370927,1.0050253329677645,0.73000000000000009,1,1,0.72999999999999987,1,1,0.77500000000000024,1,1,0.77499999999999991,1,1,0.73563827750881805,0.96226376677251491,1.0077236678202988,0.73563827750881794,0.96226376677251491,1.0077236678202985,0.73563827750881794,0.96226376677251491,1.0077236678202985,0.73563827750881805,0.96226376677251491,1.0077236678202988,0.94036315548080329,0.94171458326620427,0.89080011563276862,0.94036315548080329,0.94171458326620427,0.89080011563276862,0.94036315548080329,0.94171458326620427,0.89080011563276862,1,1,1,1,1,1,0.96146155966391011,0.92592737728133268,0.93882644753203692,0.9388742415017225,0.94245097955680746,0.93316758186834758,0.37323680487116545,0.33598692787865092,0.44630461638965924,0.44630461638965924,0.58928411156033855,0.73101111714285183,0.37323680487116562,0.33598692787865092,0.44630461638965924,0.44630461638965924,0.58928411156033877,0.73101111714285183,0.32265596180706968,0.30699495032897439,0.46515444050252441,0.46515444050252447,0.60528700543510683,0.62023953462025694,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2034,0.45515805428966838,0.8496135364522891,1.0723003775887614,0.45873311051577498,0.8538866146676688,1.070710335547677,0.46200333534915972,0.8707909708146685,1.0651608736119975,0.46718454691970535,0.87988855212761241,1.0621604846791461,0.47151910206028652,0.91054751818682955,1.0521300765894732,0.4925210369732308,0.96014149221165546,1.035831071406629,0.52912035904099686,1.0024551478128934,1.0218473766693768,0.57977725536858504,1.0268823389423911,1.0137202003185297,0.63436767163672292,1.1185065926073756,0.9839719267654522,0.76746765153696783,1.1768008978064182,0.9650595615974974,0.55321999047486414,0.67015646355612912,1.0800247075884415,0.59830133588677648,0.70964478268250908,1.0708549206881937,0.53499935637411677,0.74459740883791303,1.1002448504546645,0.3601232464118107,0.58655102279637272,1.0622114641297393,0.34013379917592984,0.51072147731100104,1.0483577489585252,0.4218949483694861,0.76800000000000024,0.91530123390038376,0.4218949483694861,0.76800000000000024,0.91530123390038376,0.4218949483694861,0.76800000000000024,0.91530123390038376,0.91457336747970652,0.95979897285803484,1.0050256785491281,0.91457244384206304,0.95979901345749197,1.0050246635627063,0.91457286432160789,0.95979899497487431,1.0050251256281406,0.91457305300066583,0.95979898668128982,1.0050253329677645,0.91228070175438591,1,1.0025062656641603,0.91457305300066583,0.95979898668128982,1.0050253329677645,0.71500000000000019,1,1,0.71499999999999997,1,1,0.76250000000000018,1,1,0.76249999999999996,1,1,0.72052242249151355,0.95979588678035133,1.0077236678202988,0.72052242249151355,0.95979588678035133,1.0077236678202985,0.72052242249151366,0.95979588678035144,1.0077236678202985,0.72052242249151344,0.95979588678035155,1.0077236678202988,0.93680725662117625,0.93828968975808658,0.88415936486918123,0.93680725662117625,0.93828968975808658,0.88415936486918123,0.93680725662117625,0.93828968975808658,0.88415936486918123,1,1,1,1,1,1,0.95864635658689534,0.92150608004472823,0.93409189269462356,0.93413940383423844,0.93697129728959438,0.92910112730181826,0.36950443682245382,0.33262705859986441,0.44184157022576265,0.44184157022576265,0.58339127044473515,0.72370100597142328,0.36950443682245399,0.33262705859986441,0.44184157022576259,0.44184157022576265,0.58339127044473538,0.72370100597142328,0.31942940218899901,0.30392500082568463,0.46050289609749917,0.46050289609749923,0.59923413538075576,0.61403713927405434,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2035,0.45160651717281208,0.84420108221608259,1.0723003775887614,0.45521172460763148,0.84863958103409043,1.070710335547677,0.45903097886341743,0.86625339868253304,1.0651608736119975,0.46439736314587821,0.87573042254262878,1.0621604846791461,0.47015494775780131,0.90767681640819375,1.0521300765894732,0.49260442098409402,0.95934764969930764,1.035831071406629,0.52929935502146486,1.003426322711191,1.0218473766693768,0.57818452735984949,1.0288684500368928,1.0137202003185297,0.6343929236353445,1.1243600208748876,0.9839719267654522,0.76378694129742708,1.1851158224193388,0.9650595615974974,0.55085763748332339,0.66425058107727719,1.0800247075884415,0.59511473892460909,0.70439627003893912,1.0708549206881937,0.51957639262105526,0.73793221464115433,1.1002448504546645,0.34975236926276371,0.580807677821084,1.0622114641297393,0.31876787370122139,0.50142607323800481,1.0483577489585252,0.41752589535056978,0.76000000000000012,0.91530123390038376,0.41752589535056978,0.76000000000000012,0.91530123390038376,0.41752589535056978,0.76000000000000012,0.91530123390038376,0.90954823908696114,0.95728640866166226,1.0050256785491281,0.90954732052424991,0.95728645179858562,1.0050246635627063,0.90954773869346717,0.95728643216080378,1.0050251256281406,0.90954792633582648,0.95728642334887015,1.0050253329677645,0.907268170426065,1,1.0025062656641603,0.90954792633582648,0.95728642334887015,1.0050253329677645,0.7,1,1,0.69999999999999984,1,1,0.75000000000000011,1,1,0.75000000000000011,1,1,0.70540656747420882,0.95734063356574561,1.0077236678202988,0.70540656747420893,0.95734063356574561,1.0077236678202985,0.70540656747420905,0.95734063356574561,1.0077236678202985,0.70540656747420905,0.95734063356574584,1.0077236678202988,0.93364181220371645,0.93522911079300897,0.87790576601027692,0.93364181220371645,0.93522911079300897,0.87790576601027692,0.93364181220371645,0.93522911079300897,0.87790576601027692,1,1,1,1,1,1,0.95606966460968212,0.91743783576869553,0.92959073721507191,0.92963791063571644,0.93172580722223841,0.92526651842105734,0.36580939245422922,0.32930078801386575,0.437423154523505,0.43742315452350505,0.57755735774028794,0.71646399591170895,0.36580939245422939,0.32930078801386575,0.43742315452350494,0.43742315452350505,0.57755735774028805,0.71646399591170895,0.31623510816710904,0.3008857508174278,0.45589786713652419,0.45589786713652419,0.59324179402694821,0.60789676788131375,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2036,0.44805498005595584,0.83925765147817277,1.0723003775887614,0.45169033869948805,0.84384961245341694,1.070710335547677,0.45605862237767519,0.86213206092592087,1.0651608736119975,0.46161017937205123,0.87196627365259105,1.0621604846791461,0.4687907934553161,0.90512612384540336,1.0521300765894732,0.49268780499495729,0.95875349121336251,1.035831071406629,0.52947835100193297,1.0044937009224291,1.0218473766693768,0.57659179935111382,1.0308905570032301,1.0137202003185297,0.63441817563396596,1.1300307157576412,0.9839719267654522,0.76010623105788622,1.1931089668557906,0.9650595615974974,0.54790469624389737,0.65834469859842537,1.0800247075884415,0.59192814196244159,0.69877286363511426,1.0708549206881937,0.50742603223977623,0.7312670204443954,1.1002448504546645,0.33938149211371665,0.57506433284579528,1.0622114641297393,0.29740194822651289,0.49213066916500864,1.0483577489585252,0.41315684233165345,0.75200000000000022,0.91530123390038376,0.41315684233165345,0.75200000000000022,0.91530123390038376,0.41315684233165345,0.75200000000000022,0.91530123390038376,0.9045231106942152,0.95477384446528968,1.0050256785491281,0.90452219720643567,0.95477389013967839,1.0050246635627063,0.90452261306532644,0.95477386934673347,1.0050251256281406,0.90452279967098814,0.95477386001645059,1.0050253329677645,0.9022556390977442,1,1.0025062656641603,0.90452279967098814,0.95477386001645059,1.0050253329677645,0.69646666666666657,1,1,0.69646666666666657,1,1,0.7448666666666669,1,1,0.74486666666666657,1,1,0.70184594384791066,0.95488538035114012,1.0077236678202988,0.70184594384791077,0.95488538035113979,1.0077236678202985,0.70184594384791066,0.9548853803511399,1.0077236678202985,0.70184594384791066,0.9548853803511399,1.0077236678202988,0.93131644766344857,0.9330178911679099,0.8724343460262779,0.93131644766344857,0.9330178911679099,0.8724343460262779,0.93131644766344857,0.9330178911679099,0.8724343460262779,1,1,1,1,1,1,0.9544000073302803,0.91420333735772596,0.92596974601201376,0.92601673987842892,0.92736198305919193,0.92230852090331061,0.36215129852968697,0.32600778013372711,0.43304892297826997,0.43304892297826991,0.57178178416288494,0.70929935595259186,0.36215129852968708,0.32600778013372711,0.43304892297826986,0.43304892297826991,0.57178178416288516,0.70929935595259186,0.31307275708543791,0.29787689330925354,0.45133888846515896,0.45133888846515896,0.58730937608667877,0.60181780020250064,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2037,0.44450344293909955,0.83478324423856021,1.0723003775887614,0.44816895279134461,0.83951670892564834,1.070710335547677,0.45308626589193302,0.85842695754483189,1.0651608736119975,0.45882299559822431,0.86859610545749932,1.0621604846791461,0.46742663915283073,0.90289544049845871,1.0521300765894732,0.49277118900582045,0.95835901675382018,1.035831071406629,0.52965734698240108,1.0056572824466072,1.0218473766693768,0.57499907134237815,1.032948659841403,1.0137202003185297,0.63444342763258754,1.135518677255636,0.9839719267654522,0.75642552081834558,1.2007803311157741,0.9650595615974974,0.54495175500447157,0.65243881611957366,1.0800247075884415,0.5885540981201467,0.69333690411141691,1.0708549206881937,0.49527567185849741,0.72460182624763658,1.1002448504546645,0.32901061496466966,0.56932098787050667,1.0622114641297393,0.27603602275180439,0.48283526509201241,1.0483577489585252,0.40878778931273718,0.74400000000000022,0.91530123390038376,0.40878778931273718,0.74400000000000022,0.91530123390038376,0.40878778931273718,0.74400000000000022,0.91530123390038376,0.8994979823014686,0.95226128026891599,1.0050256785491281,0.89949707388862277,0.95226132848077183,1.0050246635627063,0.89949748743718583,0.95226130653266317,1.0050251256281406,0.89949767300614936,0.95226129668403137,1.0050253329677645,0.89724310776942351,1,1.0025062656641603,0.89949767300614936,0.95226129668403137,1.0050253329677645,0.6929333333333334,1,1,0.69293333333333318,1,1,0.73973333333333346,1,1,0.73973333333333335,1,1,0.69828532022161238,0.9524426884120536,1.0077236678202988,0.69828532022161216,0.95244268841205337,1.0077236678202985,0.69828532022161238,0.9524426884120536,1.0077236678202985,0.69828532022161227,0.95244268841205337,1.0077236678202988,0.92744458364634474,0.9292408298260646,0.86552554568476781,0.92744458364634474,0.9292408298260646,0.86552554568476781,0.92744458364634474,0.9292408298260646,0.86552554568476781,1,1,1,1,1,1,0.9510463020776454,0.90943174547218419,0.92071485262173824,0.9207615728947478,0.92136185320253916,0.91772308931877822,0.35852978554439008,0.32274770233238986,0.42871843374848728,0.42871843374848717,0.56606396632125622,0.70220636239306589,0.35852978554439024,0.32274770233238986,0.42871843374848717,0.42871843374848717,0.56606396632125644,0.70220636239306589,0.30994202951458349,0.29489812437616097,0.44682549958050738,0.44682549958050738,0.58143628232581201,0.59579962220047566,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2038,0.44095190582224331,0.83077786049724456,1.0723003775887614,0.44464756688320117,0.83564087045078494,1.070710335547677,0.45011390940619084,0.85513808853926632,1.0651608736119975,0.45603581182439734,0.86561991795735349,1.0621604846791461,0.46606248485034546,0.90098476636735947,1.0521300765894732,0.49285457301668362,0.95816422632068077,1.035831071406629,0.52983634296286919,1.0069170672837258,1.0218473766693768,0.57340634333364249,1.0350427585514113,1.0137202003185297,0.63446867963120901,1.1408239053688722,0.9839719267654522,0.75274481057880471,1.2081299151992893,0.9650595615974974,0.54199881376504577,0.64623763951677915,1.0800247075884415,0.5849926073977243,0.68771349770759205,1.0708549206881937,0.48312531147721843,0.71793663205087788,1.1002448504546645,0.31863973781562266,0.56357764289521806,1.0622114641297393,0.25467009727709589,0.47353986101901618,1.0483577489585252,0.40441873629382075,0.73600000000000021,0.91530123390038376,0.40441873629382075,0.73600000000000021,0.91530123390038376,0.40441873629382075,0.73600000000000021,0.91530123390038376,0.89447285390872322,0.94974871607254319,1.0050256785491281,0.89447195057080853,0.94974876682186471,1.0050246635627063,0.89447236180904499,0.94974874371859286,1.0050251256281406,0.89447254634131035,0.94974873335161203,1.0050253329677645,0.89223057644110249,1,1.0025062656641603,0.89447254634131035,0.94974873335161203,1.0050253329677645,0.68940000000000001,1,1,0.68940000000000001,1,1,0.73460000000000014,1,1,0.73459999999999992,1,1,0.694724696595314,0.94999999647296729,1.0077236678202988,0.69472469659531411,0.94999999647296718,1.0077236678202985,0.69472469659531366,0.94999999647296718,1.0077236678202985,0.69472469659531388,0.94999999647296729,1.0077236678202988,0.92398022747339281,0.92594238379256633,0.85895003153165816,0.92398022747339281,0.92594238379256633,0.85895003153165816,0.92398022747339281,0.92594238379256633,0.85895003153165816,1,1,1,1,1,1,0.94853448798675477,0.90514173999371716,0.91627682410978606,0.91632336467894371,0.91617979752243872,0.91395128756642574,0.35494448768894621,0.31952022530906599,0.42443124941100241,0.4244312494110023,0.5604033266580436,0.69518429876913523,0.35494448768894638,0.31952022530906599,0.4244312494110023,0.4244312494110023,0.56040332665804382,0.69518429876913523,0.30684260921943768,0.29194914313239939,0.44235724458470232,0.44235724458470232,0.57562191950255381,0.58984162597847078,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2039,0.43740036870538707,0.82724150025422605,1.0723003775887614,0.44112618097505762,0.83222209702882632,1.070710335547677,0.44714155292044855,0.85226545390922404,1.0651608736119975,0.45324862805057026,0.86303771115215344,1.0621604846791461,0.46469833054786025,0.89939410145210574,1.0521300765894732,0.492937957027547,0.95816911991394382,1.035831071406629,0.53001533894333719,1.0082730554337844,1.0218473766693768,0.57181361532490682,1.0371728531332554,1.0137202003185297,0.63449393162983059,1.1459464000973496,0.9839719267654522,0.74906410033926418,1.2151577191063363,0.9650595615974974,0.53875057840167728,0.64033175703792755,1.0800247075884415,0.58124366979517439,0.68209009130376719,1.0708549206881937,0.4709749510959394,0.71127143785411895,1.1002448504546645,0.30826886066657561,0.55783429791992933,1.0622114641297393,0.23330417180238736,0.46424445694601996,1.0483577489585252,0.40004968327490442,0.72800000000000031,0.91530123390038376,0.40004968327490442,0.72800000000000031,0.91530123390038376,0.40004968327490442,0.72800000000000031,0.91530123390038376,0.88944772551597795,0.9472361518761705,1.0050256785491281,0.8894468272529954,0.94723620516295803,1.0050246635627063,0.88944723618090449,0.94723618090452255,1.0050251256281406,0.88944741967647112,0.94723617001919247,1.0050253329677645,0.88721804511278191,1,1.0025062656641603,0.88944741967647112,0.94723617001919247,1.0050253329677645,0.68586666666666662,1,1,0.68586666666666651,1,1,0.72946666666666671,1,1,0.72946666666666671,1,1,0.6911640729690155,0.94756980534598023,1.0077236678202988,0.69116407296901528,0.94756980534598012,1.0077236678202985,0.69116407296901528,0.94756980534598012,1.0077236678202985,0.69116407296901539,0.94756980534598023,1.0077236678202988,0.92040195403257119,0.92251747920923177,0.85227841269692328,0.92040195403257119,0.92251747920923177,0.85227841269692328,0.92040195403257119,0.92251747920923177,0.85227841269692328,1,1,1,1,1,1,0.9458311005475919,0.90072625134513784,0.91165417490270151,0.9117003808414984,0.91081328181286181,0.90999523152133366,0.35139504281205675,0.31632502305597532,0.42018693691689246,0.4201869369168923,0.55479929339146317,0.68823245578144387,0.35139504281205686,0.31632502305597532,0.4201869369168923,0.4201869369168923,0.55479929339146339,0.68823245578144387,0.3037741831272433,0.28902965170107542,0.43793367213885526,0.43793367213885531,0.56986570030752837,0.58394320971868607,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2040,0.43384883158853083,0.82417416350950456,1.0723003775887614,0.43760479506691419,0.82926038865977292,1.070710335547677,0.44416919643470637,0.84980905365470505,1.0651608736119975,0.45046144427674328,0.86084948504189962,1.0621604846791461,0.46333417624537498,0.89812344575269776,1.0521300765894732,0.49302134103841022,0.95837369753360979,1.035831071406629,0.53019433492380519,1.0097252468967837,1.0218473766693768,0.57022088731617115,1.0393389435869349,1.0137202003185297,0.63451918362845217,1.1508861614410686,0.9839719267654522,0.74538339009972332,1.221863742836915,0.9650595615974974,0.53520704891436621,0.63413058043513315,1.0800247075884415,0.57749473219262448,0.67627923801981482,1.0708549206881937,0.4588245907146607,0.70460624365736024,1.1002448504546645,0.29789798351752861,0.55209095294464072,1.0622114641297393,0.21193824632767891,0.45494905287302345,1.0483577489585252,0.39568063025598804,0.72000000000000031,0.91530123390038376,0.39568063025598804,0.72000000000000031,0.91530123390038376,0.39568063025598804,0.72000000000000031,0.91530123390038376,0.88442259712323235,0.9447235876797978,1.0050256785491281,0.88442170393518238,0.94472364350405158,1.0050246635627063,0.88442211055276365,0.94472361809045224,1.0050251256281406,0.88442229301163189,0.94472360668677291,1.0050253329677645,0.88220551378446099,1,1.0025062656641603,0.88442229301163189,0.94472360668677291,1.0050253329677645,0.68233333333333346,1,1,0.68233333333333324,1,1,0.72433333333333338,1,1,0.7243333333333335,1,1,0.68760344934271722,0.94513961421899306,1.0077236678202988,0.68760344934271689,0.94513961421899295,1.0077236678202985,0.687603449342717,0.94513961421899306,1.0077236678202985,0.68760344934271733,0.9451396142189934,1.0077236678202988,0.91684349224345962,0.91912328024596857,0.8456180246745012,0.91684349224345962,0.91912328024596857,0.8456180246745012,0.91684349224345962,0.91912328024596857,0.8456180246745012,1,1,1,1,1,1,0.94321421117120274,0.8963429598062076,0.90711554908576775,0.90716165323626963,0.90553089337564197,0.90612270183627119,0.34788109238393616,0.31316177282541552,0.41598506754772352,0.41598506754772341,0.54925130045754855,0.68135013122362942,0.34788109238393627,0.31316177282541552,0.41598506754772335,0.41598506754772341,0.54925130045754877,0.68135013122362942,0.30073644129597088,0.28613935518406464,0.43355433541746674,0.4335543354174668,0.56416704330445311,0.57810377762149923,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2041,0.43029729447167453,0.82157585026308044,1.0723003775887614,0.43408340915877075,0.82675574534362428,1.070710335547677,0.44119683994896408,0.84776888777570925,1.0651608736119975,0.44767426050291631,0.85905523962659169,1.0621604846791461,0.46197002194288983,0.89717279926913518,1.0521300765894732,0.49310472504927338,0.95877795917967867,1.035831071406629,0.5303733309042733,1.0112736416727228,1.0218473766693768,0.56862815930743549,1.0415410299124499,1.0137202003185297,0.63454443562707363,1.1556431894000285,0.9839719267654522,0.74170267986018257,1.2282479863910252,0.9650595615974974,0.53136822530311256,0.62763410970839617,1.0800247075884415,0.57337090082981956,0.67065583161598985,1.0708549206881937,0.45211652681199349,0.69698887886106442,1.1002448504546645,0.2964687045106621,0.54921928045699653,1.0622114641297393,0.21129050795369267,0.45128010889824099,1.0483577489585252,0.39131157723707177,0.71200000000000019,0.91530123390038376,0.39131157723707177,0.71200000000000019,0.91530123390038376,0.39131157723707177,0.71200000000000019,0.91530123390038376,0.87939746873048674,0.94221102348342489,1.0050256785491281,0.87939658061736814,0.94221108184514446,1.0050246635627063,0.87939698492462304,0.9422110552763816,1.0050251256281406,0.87939716634679377,0.94221104335435379,1.0050253329677645,0.8771929824561403,1,1.0025062656641603,0.87939716634679377,0.94221104335435379,1.0050253329677645,0.67880000000000007,1,1,0.67879999999999985,1,1,0.71920000000000017,1,1,0.71920000000000006,1,1,0.68404282571641872,0.94272185336344849,1.0077236678202988,0.68404282571641861,0.94272185336344838,1.0077236678202985,0.68404282571641872,0.94272185336344849,1.0077236678202985,0.68404282571641883,0.94272185336344871,1.0077236678202988,0.91389545650830273,0.91632857512243138,0.83952911144318187,0.91389545650830273,0.91632857512243138,0.83952911144318187,0.91389545650830273,0.91632857512243138,0.83952911144318187,1,1,1,1,1,1,0.9411490007994836,0.89254173738889409,0.90310667793361232,0.9031525587222573,0.90077723035566126,0.9027797160009261,0.34440228146009677,0.31003015509716136,0.41182521687224627,0.41182521687224616,0.54375878745297301,0.67453662991139307,0.34440228146009694,0.31003015509716136,0.4118252168722461,0.41182521687224616,0.54375878745297324,0.67453662991139307,0.29772907688301115,0.28327796163222402,0.42921879206329205,0.42921879206329216,0.55852537287140858,0.57232273984528426,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2042,0.42674575735481829,0.81944656051495313,1.0723003775887614,0.43056202325062726,0.82470816708038075,1.070710335547677,0.43822448346322185,0.84614495627223674,1.0651608736119975,0.44488707672908934,0.85765497490622977,1.0621604846791461,0.46060586764040456,0.89654216200141823,1.0521300765894732,0.4931881090601366,0.95938190485215014,1.035831071406629,0.5305523268847413,1.0129182397616023,1.0218473766693768,0.56703543129869971,1.0437791121098008,1.0137202003185297,0.6345696876256951,1.1602174839742299,0.9839719267654522,0.73802196962064204,1.2343104497686672,0.9650595615974974,0.52752940169185891,0.62143293310560177,1.0800247075884415,0.56943451634714204,0.66465753145191009,1.0708549206881937,0.4406463660992464,0.6893715140647686,1.1002448504546645,0.29503942550379564,0.54634760796935211,1.0622114641297393,0.21064276957970646,0.44761116492345854,1.0483577489585252,0.38694252421815539,0.7040000000000004,0.91530123390038376,0.38694252421815539,0.7040000000000004,0.91530123390038376,0.38694252421815539,0.7040000000000004,0.91530123390038376,0.87437234033774147,0.9396984592870522,1.0050256785491281,0.8743714572995549,0.9396985201862379,1.0050246635627063,0.87437185929648242,0.93969849246231152,1.0050251256281406,0.87437203968195487,0.93969848002193435,1.0050253329677645,0.87218045112781961,1,1.0025062656641603,0.87437203968195487,0.93969848002193435,1.0050253329677645,0.67526666666666679,1,1,0.67526666666666657,1,1,0.71406666666666674,1,1,0.71406666666666663,1,1,0.68048220209012034,0.94030409250790414,1.0077236678202988,0.68048220209012023,0.94030409250790414,1.0077236678202985,0.68048220209012023,0.94030409250790381,1.0077236678202985,0.68048220209012045,0.94030409250790414,1.0077236678202988,0.9105287237373636,0.91309094563112214,0.83307272985779579,0.9105287237373636,0.91309094563112214,0.83307272985779579,0.9105287237373636,0.91309094563112214,0.83307272985779579,1,1,1,1,1,1,0.93851422751973013,0.88830542352448372,0.89855067866124461,0.89859632849857907,0.89547749613824046,0.8988899124576033,0.34095825864549584,0.30692985354618979,0.40770696470352386,0.40770696470352369,0.53832119957844327,0.66779126361227914,0.34095825864549589,0.30692985354618979,0.40770696470352363,0.40770696470352369,0.53832119957844349,0.66779126361227914,0.29475178611418101,0.28044518201590174,0.42492660414265915,0.42492660414265926,0.55294011914269448,0.56659951244683149,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2043,0.42319422023796205,0.81778629426512295,1.0723003775887614,0.42704063734248382,0.8231176538700421,1.070710335547677,0.43525212697747967,0.84493725914428741,1.0651608736119975,0.44209989295526231,0.85664869088081363,1.0621604846791461,0.4592417133379193,0.89623153394954691,1.0521300765894732,0.49327149307099977,0.96018553455102451,1.035831071406629,0.53073132286520941,1.014659041163422,1.0218473766693768,0.56544270328996427,1.0460531901789869,1.0137202003185297,0.63459493962431668,1.1646090451636728,0.9839719267654522,0.73434125938110106,1.2400511329698407,0.9650595615974974,0.52369057808060515,0.6149364623788649,1.0800247075884415,0.56512323810420972,0.65884667816795772,1.0708549206881937,0.42703196627504142,0.681754149268473,1.1002448504546645,0.29361014649692924,0.54347593548170781,1.0622114641297393,0.20999503120572027,0.44394222094867608,1.0483577489585252,0.38257347119923912,0.6960000000000004,0.91530123390038376,0.38257347119923912,0.6960000000000004,0.91530123390038376,0.38257347119923912,0.6960000000000004,0.91530123390038376,0.86934721194499609,0.93718589509067951,1.0050256785491281,0.86934633398174066,0.93718595852733078,1.0050246635627063,0.86934673366834148,0.93718592964824121,1.0050251256281406,0.86934691301711575,0.93718591668951479,1.0050253329677645,0.86716791979949859,1,1.0025062656641603,0.86934691301711575,0.93718591668951479,1.0050253329677645,0.6717333333333334,1,1,0.67173333333333307,1,1,0.7089333333333333,1,1,0.7089333333333333,1,1,0.67692157846382184,0.93789870146038201,1.0077236678202988,0.67692157846382195,0.9378987014603819,1.0077236678202985,0.67692157846382195,0.9378987014603819,1.0077236678202985,0.67692157846382195,0.93789870146038212,1.0077236678202988,0.90770693932101687,0.91042840915401435,0.82708980692030887,0.90770693932101687,0.91042840915401435,0.82708980692030887,0.90770693932101687,0.91042840915401435,0.82708980692030887,1,1,1,1,1,1,0.93661382125918768,0.88463206731660382,0.8946967801292679,0.89474214443889288,0.89087694208246904,0.89570293541801116,0.33754867605904088,0.3038605550107279,0.40362989505648861,0.40362989505648844,0.53293798758265887,0.66111335097615631,0.33754867605904099,0.3038605550107279,0.40362989505648839,0.40362989505648844,0.53293798758265909,0.66111335097615631,0.29180426825303923,0.2776407301957427,0.42067733810123253,0.42067733810123265,0.54741071795126761,0.56093351732236307,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2044,0.41964268312110581,0.81659505151359002,1.0723003775887614,0.42351925143434038,0.82198420571260844,1.070710335547677,0.43227977049173755,0.84414579639186149,1.0651608736119975,0.43931270918143539,0.8560363875503435,1.0621604846791461,0.45787755903543398,0.896240915113521,1.0521300765894732,0.4933548770818631,0.96118884827630169,1.035831071406629,0.53091031884567752,1.016496045878182,1.0218473766693768,0.56384997528122849,1.0483632641200085,1.0137202003185297,0.63462019162293826,1.1688178729683567,0.9839719267654522,0.73066054914156053,1.2454700359945461,0.9650595615974974,0.51955646034540892,0.60843999165212814,1.0800247075884415,0.5608119598612773,0.65284837800387785,1.0708549206881937,0.41341756645083644,0.67413678447217718,1.1002448504546645,0.29218086749006278,0.5406042629940635,1.0622114641297393,0.20934729283173406,0.44027327697389362,1.0483577489585252,0.3782044181803228,0.68800000000000039,0.91530123390038376,0.3782044181803228,0.68800000000000039,0.91530123390038376,0.3782044181803228,0.68800000000000039,0.91530123390038376,0.86432208355225071,0.93467333089430682,1.0050256785491281,0.86432121066392775,0.93467339686842432,1.0050246635627063,0.86432160804020086,0.93467336683417068,1.0050251256281406,0.86432178635227752,0.93467335335709567,1.0050253329677645,0.8621553884711779,1,1.0025062656641603,0.86432178635227752,0.93467335335709567,1.0050253329677645,0.66820000000000002,1,1,0.66819999999999991,1,1,0.70380000000000009,1,1,0.70379999999999987,1,1,0.67336095483752367,0.9354933104128601,1.0077236678202988,0.67336095483752356,0.9354933104128601,1.0077236678202985,0.67336095483752367,0.93549331041285999,1.0077236678202985,0.67336095483752356,0.93549331041286021,1.0077236678202988,0.9039208857191916,0.90686801752123947,0.82016870891962501,0.9039208857191916,0.90686801752123947,0.82016870891962501,0.9039208857191916,0.90686801752123947,0.82016870891962501,1,1,1,1,1,1,0.93413528211971808,0.88009525693655144,0.89028908851839128,0.89033432940515334,0.88572466262248151,0.89196195667291578,0.33417318929845041,0.30082194946062057,0.39959359610592371,0.3995935961059236,0.52760860770683227,0.65450221746639481,0.33417318929845052,0.30082194946062057,0.39959359610592343,0.3995935961059236,0.52760860770683249,0.65450221746639481,0.28888622557050886,0.27486432289378526,0.41647056472022026,0.41647056472022037,0.54193661077175481,0.55532418214913937,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2045,0.41609114600424957,0.8158728322603539,1.0723003775887614,0.41999786552619689,0.82130782260807988,1.070710335547677,0.42930741400599526,0.84377056801495864,1.0651608736119975,0.43652552540760836,0.85581806491481927,1.0621604846791461,0.45651340473294877,0.89657030549334071,1.0521300765894732,0.49343826109272632,0.96239184602798133,1.035831071406629,0.53108931482614563,1.0184292539058821,1.0218473766693768,0.56225724727249282,1.0507093339328659,1.0137202003185297,0.63464544362155972,1.172843967388282,0.9839719267654522,0.72697983890201967,1.2505671588427831,0.9650595615974974,0.51512704848627011,0.60164822680144847,1.0800247075884415,0.55631323473821748,0.64685007783979798,1.0708549206881937,0.41312791045595743,0.66651941967588135,1.1002448504546645,0.29075158848319627,0.53773259050641919,1.0622114641297393,0.20869955445774785,0.43660433299911122,1.0483577489585252,0.37383536516140636,0.68000000000000038,0.91530123390038376,0.37383536516140636,0.68000000000000038,0.91530123390038376,0.37383536516140636,0.68000000000000038,0.91530123390038376,0.85929695515950366,0.93216076669793335,1.0050256785491281,0.85929608734611473,0.93216083520951776,1.0050246635627063,0.85929648241206025,0.93216080402010038,1.0050251256281406,0.8592966596874384,0.93216079002467622,1.0050253329677645,0.8571428571428571,1,1.0025062656641603,0.8592966596874384,0.93216079002467622,1.0050253329677645,0.66466666666666663,1,1,0.66466666666666663,1,1,0.69866666666666677,1,1,0.69866666666666666,1,1,0.66980033121122506,0.93310022870994058,1.0077236678202988,0.66980033121122518,0.93310022870994058,1.0077236678202985,0.66980033121122506,0.93310022870994025,1.0077236678202985,0.66980033121122506,0.93310022870994047,1.0077236678202988,0.90045253891003263,0.90356411393815261,0.81358857273874285,0.90045253891003263,0.90356411393815261,0.81358857273874285,0.90045253891003263,0.90356411393815261,0.81358857273874285,1,1,1,1,1,1,0.93161061344408569,0.87579896802812063,0.88583741225015633,0.88588238887377913,0.88052836959031788,0.88817692607786392,0.33083145740546593,0.29781372996601441,0.39559766014486447,0.39559766014486436,0.52233252162976396,0.64795719529173079,0.33083145740546605,0.29781372996601441,0.39559766014486425,0.39559766014486436,0.52233252162976418,0.64795719529173079,0.28599736331480374,0.27211567966484745,0.41230585907301803,0.4123058590730182,0.53651724466403727,0.54977094032764795,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2046,0.41253960888739333,0.81561963650541502,1.0723003775887614,0.4164764796180534,0.82108850455645621,1.070710335547677,0.42633505752025308,0.8438115740135792,1.0651608736119975,0.43373834163378133,0.85599372297424092,1.0621604846791461,0.4551492504304635,0.89721970508900584,1.0521300765894732,0.49352164510358948,0.96379452780606423,1.035831071406629,0.53126831080661363,1.0204586652465224,1.0218473766693768,0.56066451926375727,1.0530913996175588,1.0137202003185297,0.6346706956201813,1.1766873284234487,0.9839719267654522,0.72329912866247892,1.2553425015145516,0.9650595615974974,0.5106976366271313,0.59515175607471171,1.0800247075884415,0.55162706273503004,0.6406643307955906,1.0708549206881937,0.38821340549304878,0.65890205487958553,1.1002448504546645,0.28932230947632981,0.53486091801877489,1.0622114641297393,0.20805181608376166,0.43293538902432877,1.0483577489585252,0.36946631214249015,0.67200000000000049,0.91530123390038376,0.36946631214249015,0.67200000000000049,0.91530123390038376,0.36946631214249015,0.67200000000000049,0.91530123390038376,0.85427182676675817,0.92964820250156066,1.0050256785491281,0.85427096402830027,0.92964827355061064,1.0050246635627063,0.85427135678391963,0.92964824120603007,1.0050251256281406,0.85427153302259917,0.92964822669225655,1.0050253329677645,0.8521303258145364,1,1.0025062656641603,0.85427153302259917,0.92964822669225655,1.0050253329677645,0.66113333333333335,1,1,0.66113333333333324,1,1,0.69353333333333345,1,1,0.69353333333333333,1,1,0.66623970758492668,0.93070714700702095,1.0077236678202988,0.66623970758492668,0.93070714700702095,1.0077236678202985,0.66623970758492679,0.93070714700702084,1.0077236678202985,0.66623970758492679,0.93070714700702084,1.0077236678202988,0.89627399180827449,0.89962073442946344,0.80630407523970593,0.89627399180827449,0.89962073442946344,0.80630407523970593,0.89627399180827449,0.89962073442946344,0.80630407523970593,1,1,1,1,1,1,0.92879238357805227,0.87089273835142955,0.88110736620446062,0.88115214729207014,0.87505573892746469,0.88411252618752989,0.32752314283141126,0.29483559266635428,0.39164168354341583,0.39164168354341572,0.51710919641346631,0.64147762333881353,0.32752314283141137,0.29483559266635428,0.39164168354341561,0.39164168354341572,0.51710919641346653,0.64147762333881353,0.28313738968165569,0.26939452286819898,0.40818280048228783,0.408182800482288,0.53115207221739691,0.54427323092437152,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2047,0.40898807177053703,0.81583546424877307,1.0723003775887614,0.4129550937099099,0.82132625155773742,1.070710335547677,0.42336270103451085,0.84426881438772305,1.0651608736119975,0.43095115785995436,0.85656336172860859,1.0621604846791461,0.45378509612797824,0.89818911390051681,1.0521300765894732,0.49360502911445281,0.96539689361054948,1.035831071406629,0.53144730678708174,1.0225842799001033,1.0218473766693768,0.5590717912550216,1.0555094611740874,1.0137202003185297,0.63469594761880277,1.1803479560738568,0.9839719267654522,0.71961841842293817,1.2597960640098518,0.9650595615974974,0.50597293064404991,0.58835999122403193,1.0800247075884415,0.5469408907318426,0.63466603063151061,1.0708549206881937,0.37662364435946599,0.65128469008328971,1.1002448504546645,0.28789303046946335,0.53198924553113047,1.0622114641297393,0.20740407770977545,0.42926644504954631,1.0483577489585252,0.36509725912357383,0.66400000000000037,0.91530123390038376,0.36509725912357383,0.66400000000000037,0.91530123390038376,0.36509725912357383,0.66400000000000037,0.91530123390038376,0.84924669837401257,0.92713563830518808,1.0050256785491281,0.84924584071048759,0.92713571189170418,1.0050246635627063,0.84924623115577869,0.92713567839195976,1.0050251256281406,0.84924640635776016,0.92713566335983699,1.0050253329677645,0.84711779448621538,1,1.0025062656641603,0.84924640635776016,0.92713566335983699,1.0050253329677645,0.65759999999999996,1,1,0.65759999999999996,1,1,0.68840000000000001,1,1,0.6883999999999999,1,1,0.6626790839586284,0.92832630410804728,1.0077236678202988,0.66267908395862829,0.92832630410804706,1.0077236678202985,0.66267908395862829,0.92832630410804706,1.0077236678202985,0.6626790839586284,0.92832630410804717,1.0077236678202988,0.89263567340073857,0.89623162430964909,0.79949495736641507,0.89263567340073857,0.89623162430964909,0.79949495736641507,0.89263567340073857,0.89623162430964909,0.79949495736641507,1,1,1,1,1,1,0.92660545785826731,0.86652444840961573,0.87697614876396124,0.87702071762584999,0.87017796792017488,0.880649169731611,0.32424791140309711,0.29188723673969069,0.38772526670798169,0.38772526670798158,0.51193810444933163,0.63506284710542538,0.32424791140309722,0.29188723673969069,0.38772526670798146,0.38772526670798158,0.51193810444933185,0.63506284710542538,0.28030601578483916,0.26670057763951699,0.40410097247746496,0.40410097247746513,0.52584055149522291,0.53883049861512777,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2048,0.40543653465368085,0.81652031549042836,1.0723003775887614,0.40943370780176652,0.82202106361192373,1.070710335547677,0.42039034454876856,0.8451422891373902,1.0651608736119975,0.42816397408612739,0.85752698117792248,1.0621604846791461,0.45242094182549303,0.89947853192787319,1.0521300765894732,0.49368841312531586,0.96719894344143786,1.035831071406629,0.53162630276754974,1.024806097866624,1.0218473766693768,0.55747906324628582,1.0579635186024514,1.0137202003185297,0.63472119961742446,1.183825850339506,0.9839719267654522,0.71593770818339741,1.2639278463286838,0.9650595615974974,0.50124822466096863,0.58156822637335259,1.0800247075884415,0.54206727184852777,0.62848028358730335,1.0708549206881937,0.36503388322588315,0.64366732528699389,1.1002448504546645,0.28646375146259695,0.52911757304348617,1.0622114641297393,0.20675633933578921,0.42559750107476385,1.0483577489585252,0.36072820610465733,0.65600000000000047,0.91530123390038376,0.36072820610465733,0.65600000000000047,0.91530123390038376,0.36072820610465733,0.65600000000000047,0.91530123390038376,0.84422156998126718,0.92462307410881506,1.0050256785491281,0.84422071739267301,0.92462315023279695,1.0050246635627063,0.84422110552763818,0.92462311557788934,1.0050251256281406,0.84422127969292216,0.92462310002741788,1.0050253329677645,0.8421052631578948,1,1.0025062656641603,0.84422127969292216,0.92462310002741788,1.0050253329677645,0.65406666666666657,1,1,0.65406666666666657,1,1,0.68326666666666669,1,1,0.68326666666666658,1,1,0.65911846033233024,0.92594546120907317,1.0077236678202988,0.65911846033233001,0.92594546120907317,1.0077236678202985,0.65911846033233012,0.92594546120907295,1.0077236678202985,0.65911846033233012,0.92594546120907328,1.0077236678202988,0.890298679099087,0.89390794726020273,0.79407002310963648,0.890298679099087,0.89390794726020273,0.79407002310963648,0.890298679099087,0.89390794726020273,0.79407002310963648,1,1,1,1,1,1,0.92431717284596604,0.86315774156306913,0.87274773394933169,0.87279198971606564,0.86520319357894016,0.87708839205627809,0.32100543228906608,0.28896836437229384,0.38384801404090185,0.38384801404090174,0.50681872340483836,0.6287122186343711,0.32100543228906625,0.28896836437229384,0.38384801404090158,0.38384801404090174,0.50681872340483858,0.6287122186343711,0.27750295562699073,0.26403357186312176,0.40005996275269029,0.40005996275269046,0.52058214598027064,0.53344219362897649,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2049,0.40188499753682455,0.81767419023038068,1.0723003775887614,0.40591232189362314,0.82317294071901492,1.070710335547677,0.41741798806302638,0.84643199826258053,1.0651608736119975,0.42537679031230041,0.85888458132218182,1.0621604846791461,0.45105678752300776,0.90108795917107509,1.0521300765894732,0.49377179713617919,0.96920067729872872,1.035831071406629,0.53180529874801785,1.0271241191460854,1.0218473766693768,0.55588633523755027,1.0604535719026509,1.0137202003185297,0.63474645161604593,1.1871210112203967,0.9839719267654522,0.71225699794385655,1.2677378484710475,0.9650595615974974,0.4962282245539445,0.57448116739873034,1.0800247075884415,0.53719365296521282,0.62210708966296846,1.0708549206881937,0.35344412209230036,0.63604996049069817,1.1002448504546645,0.28503447245573049,0.52624590055584186,1.0622114641297393,0.20610860096180306,0.42192855709998139,1.0483577489585252,0.35635915308574112,0.64800000000000046,0.91530123390038376,0.35635915308574112,0.64800000000000046,0.91530123390038376,0.35635915308574112,0.64800000000000046,0.91530123390038376,0.83919644158852169,0.92211050991244248,1.0050256785491281,0.83919559407486022,0.92211058857389061,1.0050246635627063,0.83919597989949746,0.92211055276381904,1.0050251256281406,0.83919615302808304,0.92211053669499854,1.0050253329677645,0.83709273182957389,1,1.0025062656641603,0.83919615302808304,0.92211053669499854,1.0050253329677645,0.65053333333333341,1,1,0.65053333333333341,1,1,0.67813333333333337,1,1,0.67813333333333337,1,1,0.65555783670603152,0.92357680168924328,1.0077236678202988,0.65555783670603163,0.92357680168924305,1.0077236678202985,0.65555783670603174,0.92357680168924317,1.0077236678202985,0.65555783670603163,0.92357680168924317,1.0077236678202988,0.88793816693267547,0.89147469304673377,0.78870562353576246,0.88793816693267547,0.89147469304673377,0.78870562353576246,0.88793816693267547,0.89147469304673377,0.78870562353576246,1,1,1,1,1,1,0.92148498665667788,0.85967565278557745,0.86800611976448194,0.86805012984169461,0.85971952306827715,0.87301186185941315,0.31779537796617546,0.2860786807285709,0.38000953390049286,0.38000953390049275,0.50175053617078991,0.62242509644802746,0.31779537796617557,0.2860786807285709,0.38000953390049252,0.38000953390049275,0.50175053617079024,0.62242509644802746,0.27472792607072083,0.26139323614449056,0.39605936312516338,0.3960593631251636,0.515376324520468,0.52810777169268674,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2050,0.39833346041996831,0.81929708846863003,1.0723003775887614,0.40239093598547954,0.82478188287901111,1.070710335547677,0.41444563157728409,0.84813794176329427,1.0651608736119975,0.42258960653847344,0.86063616216138739,1.0621604846791461,0.4496926332205225,0.90301739563012262,1.0521300765894732,0.49385518114704241,0.97140209518242249,1.035831071406629,0.53198429472848585,1.0295383437384866,1.0218473766693768,0.55429360722881449,1.062979621074686,1.0137202003185297,0.63477170361466739,1.1902334387165288,0.9839719267654522,0.70857628770431591,1.2712260704369429,0.9650595615974974,0.49120822444692058,0.567689402548051,1.0800247075884415,0.53213258720177059,0.61592134261876119,1.0708549206881937,0.34902597824482307,0.62843259569440246,1.1002448504546645,0.28360519344886376,0.52337422806819756,1.0622114641297393,0.20546086258781704,0.41825961312519894,1.0483577489585252,0.35199010006682491,0.64000000000000012,0.91530123390038376,0.35199010006682491,0.64000000000000012,0.91530123390038376,0.35199010006682491,0.64000000000000012,0.91530123390038376,0.83417131319577653,0.91959794571606979,1.0050256785491281,0.83417047075704709,0.91959802691498393,1.0050246635627063,0.83417085427135662,0.91959798994974851,1.0050251256281406,0.83417102636324381,0.91959797336257887,1.0050253329677645,0.83208020050125298,1,1.0025062656641603,0.83417102636324381,0.91959797336257887,1.0050253329677645,0.64700000000000002,1,1,0.64699999999999991,1,1,0.67300000000000004,1,1,0.67299999999999993,1,1,0.65199721307973335,0.92120814216941327,1.0077236678202988,0.65199721307973335,0.92120814216941305,1.0077236678202985,0.65199721307973324,0.92120814216941305,1.0077236678202985,0.65199721307973324,0.92120814216941316,1.0077236678202988,0.87826618762822128,0.88170124769922253,0.77687595456879943,0.87826618762822128,0.88170124769922253,0.77687595456879943,0.87826618762822128,0.88170124769922253,0.77687595456879943,1,1,1,1,1,1,0.91106845076509491,0.84912547309105313,0.85613874359766873,0.85618217098699723,0.84718537371613323,0.86176224620087172,0.31461742418651373,0.28321789392128516,0.37620943856148786,0.37620943856148781,0.49673303080908204,0.61620084548354714,0.31461742418651384,0.28321789392128516,0.37620943856148753,0.37620943856148781,0.49673303080908232,0.61620084548354714,0.2719806468100136,0.25877930378304564,0.39209876949391176,0.39209876949391193,0.51022256127526333,0.52282669397575987,0.80952380952380953,1,1.1904761904761905,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]

{"sheet":"FO&M Trajectories","index":13,"n_rows":42,"n_cols":81,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["Fixed O&M cost decline factors"]
["Source: NREL 2018 ATB"]
[]
[null,"Resource","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Geothermal","Geothermal","Geothermal","Geothermal","Hydro","Hydro","Hydro","Hydro","Hydro","Hydro","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Coal","Coal","Coal","Coal","Nuclear","Biopower","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Pumped Hydro","Pumped Hydro","Pumped Hydro","Compressed Air","Compressed Air","Compressed Air","Flow Battery","Flow Battery","Flow Battery"]
[null,"Type","Onshore","Onshore","Onshore","Offshore Fixed","Offshore Fixed","Offshore Fixed","Offshore Floating","Offshore Floating","Offshore Floating","Utility-scale PV","Utility-scale PV","Utility-scale PV","Commercial","Commercial","Commercial","Distributed (residential)","Distributed (residential)","Distributed (residential)","Thermal","Thermal","Thermal","Hydro / Flash","Hydro / Binary","NF EGS / Flash","NF EGS / Binary","Non-powered dams","Non-powered dams","Non-powered dams","New stream-reach","New stream-reach","New stream-reach","CT","CT","CT","CC","CC","CC","CC-CCS","CC-CCS","CC-CCS","Recip","Recip","Recip","CHP","CHP","CHP","New","IGCC","CCS 30%","CCS 90%",null,null,"Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy",null,null,null,null,null,null,"Vanadium","Vanadium","Vanadium"]
[null,"TRG"]
[null,"Scenario","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Mid","Mid","Mid","Mid","Low","Mid","High","Low","Mid","High","Low","High","Mid","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High",null,null,null,null,null,null,"Low","Low","Mid","Mid","High","High","Low","Low","Mid","Mid","High","High","Low","Low","Mid","Mid","High","High","Low","Mid","High","Low","Mid","High","Low","Mid","High"]
[null,"Concat",{"$f":"_xlfn.CONCAT(C5:C8)","v":"WindOnshoreLow"},{"$f":"_xlfn.CONCAT(D5:D8)","v":"WindOnshoreMid"},"WindOnshoreHigh","WindOffshore FixedLow","WindOffshore FixedMid","WindOffshore FixedHigh",{"$f":"_xlfn.CONCAT(I5:I8)","v":"WindOffshore FloatingLow"},{"$f":"_xlfn.CONCAT(J5:J8)","v":"WindOffshore FloatingMid"},{"$f":"_xlfn.CONCAT(K5:K8)","v":"WindOffshore FloatingHigh"},"SolarUtility-scale PVLow","SolarUtility-scale PVMid","SolarUtility-scale PVHigh","SolarCommercialLow","SolarCommercialMid","SolarCommercialHigh","SolarDistributed (residential)Low","SolarDistributed (residential)Mid","SolarDistributed (residential)High","SolarThermalLow","SolarThermalMid","SolarThermalHigh","GeothermalHydro / FlashMid","GeothermalHydro / BinaryMid","GeothermalNF EGS / FlashMid","GeothermalNF EGS / BinaryMid","HydroNon-powered damsLow","HydroNon-powered damsMid","HydroNon-powered damsHigh","HydroNew stream-reachLow","HydroNew stream-reachMid","HydroNew stream-reachHigh",{"$f":"_xlfn.CONCAT(AH5:AH8)","v":"GasCTLow"},"GasCTHigh","GasCTMid","GasCCLow","GasCCMid","GasCCHigh","GasCC-CCSLow","GasCC-CCSMid","GasCC-CCSHigh","GasRecipLow","GasRecipMid","GasRecipHigh",{"$f":"_xlfn.CONCAT(AT5:AT8)","v":"GasCHPLow"},{"$f":"_xlfn.CONCAT(AU5:AU8)","v":"GasCHPMid"},{"$f":"_xlfn.CONCAT(AV5:AV8)","v":"GasCHPHigh"},"CoalNew","CoalIGCC","CoalCCS 30%","CoalCCS 90%","Nuclear","Biopower","Battery Storage-HybridLithium ion (Grid) - CapacityLow","Battery Storage-HybridLithium ion (Grid) - EnergyLow",{"$f":"_xlfn.CONCAT(BE5:BE8)","v":"Battery Storage-HybridLithium ion (Grid) - CapacityMid"},{"$f":"_xlfn.CONCAT(BF5:BF8)","v":"Battery Storage-HybridLithium ion (Grid) - EnergyMid"},"Battery Storage-HybridLithium ion (Grid) - CapacityHigh","Battery Storage-HybridLithium ion (Grid) - EnergyHigh","Battery Storage-StandaloneLithium ion (Grid) - CapacityLow","Battery Storage-StandaloneLithium ion (Grid) - EnergyLow",{"$f":"_xlfn.CONCAT(BK5:BK8)","v":"Battery Storage-StandaloneLithium ion (Grid) - CapacityMid"},{"$f":"_xlfn.CONCAT(BL5:BL8)","v":"Battery Storage-StandaloneLithium ion (Grid) - EnergyMid"},{"$f":"_xlfn.CONCAT(BM5:BM8)","v":"Battery Storage-StandaloneLithium ion (Grid) - CapacityHigh"},{"$f":"_xlfn.CONCAT(BN5:BN8)","v":"Battery Storage-StandaloneLithium ion (Grid) - EnergyHigh"},"Battery StorageLithium ion (BTM) - CapacityLow","Battery StorageLithium ion (BTM) - EnergyLow","Battery StorageLithium ion (BTM) - CapacityMid","Battery StorageLithium ion (BTM) - EnergyMid","Battery StorageLithium ion (BTM) - CapacityHigh","Battery StorageLithium ion (BTM) - EnergyHigh","Pumped HydroLow","Pumped HydroMid","Pumped HydroHigh",{"$f":"_xlfn.CONCAT(BX5:BX8)","v":"Compressed AirLow"},{"$f":"_xlfn.CONCAT(BY5:BY8)","v":"Compressed AirMid"},{"$f":"_xlfn.CONCAT(BZ5:BZ8)","v":"Compressed AirHigh"},{"$f":"_xlfn.CONCAT(CA5:CA8)","v":"Flow BatteryVanadiumLow"},"Flow BatteryVanadiumMid","Flow BatteryVanadiumHigh"]
[null,2018,0.97810218978102192,1,1.021897810218978,0.99266714593817384,1,1.0193135156458071,0.99266714593817384,1,1.0193135156458071,0.89353814052590874,1,1.0393662736446676,0.80151979130945028,1,1.0273265489771375,0.93915130704305949,1,1.0630335248576548,1,1,1,1,1,1,1,0.90125046261083053,1,1,0.90125046261083042,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.94230769230769218,0.84826325411334547,1,1,1.1730769230769229,1.4552102376599634,0.9423076923076924,0.84826325411334547,1,1,1.1730769230769229,1.4552102376599634,0.74952561669829221,0.71314529004789773,1,1,1.204933586337761,1.234699308142629,1,1,1,1,1,1,0.76829268292682928,1,1.2317073170731707]
[null,2019,0.96350364963503665,0.99270072992700731,1.021897810218978,0.9880661394680087,0.99784327821711005,1.0193135156458071,0.9880661394680087,0.99784327821711005,1.0193135156458071,0.84439728861404162,0.95685096883537268,1.0393662736446676,0.7399639428266277,0.94253808669727168,1.0273265489771375,0.88584696036703892,0.94907431156001654,1.0630335248576548,1,1,1,1,1,1,1,0.87055056329612435,1,1,0.87055056329612424,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.85938461538461541,0.77361608775137114,0.92,0.91999999999999993,1.0886153846153845,1.3504351005484458,0.85938461538461552,0.77361608775137114,0.92,0.91999999999999993,1.0886153846153845,1.3504351005484458,0.68356736242884253,0.65038850452368269,0.92,0.92,1.1181783681214421,1.1458009579563595,1,1,1,1,1,1,0.72603658536585358,0.95,1.1762804878048783]
[null,2020,0.94890510948905127,0.98540145985401473,1.021897810218978,0.98346513299784344,0.99568655643421999,1.0193135156458071,0.98346513299784344,0.99568655643421999,1.0193135156458071,0.78261907925970109,0.87908657428273873,1.0393662736446676,0.68009861239489411,0.86932089246370803,1.0273265489771375,0.82793467289002187,0.84598995286022993,1.0630335248576548,1,1,1,1,1,1,1,0.84089641525371484,1,1,0.84089641525371472,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.78375876923076937,0.70553787202925056,0.84639999999999993,0.84640000000000004,1.0102350769230766,1.2532037733089576,0.78375876923076948,0.70553787202925056,0.84640000000000004,0.84640000000000004,1.0102350769230766,1.2532037733089576,0.62341343453510445,0.59315431612559866,0.84640000000000015,0.84640000000000026,1.0376695256166981,1.0633032889835017,1,1,1,1,1,1,0.6861045731707317,0.90249999999999997,1.1233478658536586]
[null,2021,0.93430656934306611,0.97810218978102192,1.021897810218978,0.97886412652767796,0.99352983465133005,1.0193135156458071,0.97886412652767796,0.99352983465133005,1.0193135156458071,0.73486365020565736,0.81862986142410843,1.0393662736446676,0.60455493028876406,0.82224922868825523,1.0273265489771375,0.73806747963566899,0.77627112944318377,1.0630335248576548,0.96060606060606057,0.97499999999999998,1,1,1,1,1,0.81225239635623592,1,1,0.8122523963562357,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.71478799753846167,0.64345053929067653,0.77868800000000005,0.77868799999999994,0.93749815138461501,1.1629731016307125,0.71478799753846189,0.64345053929067653,0.77868800000000005,0.77868799999999994,0.93749815138461512,1.1629731016307125,0.56855305229601527,0.54095673630654617,0.77868800000000016,0.77868800000000016,0.96295731977229582,0.9867454521766893,1,1,1,1,1,1,0.64836882164634146,0.857375,1.0727972118902438]
[null,2022,0.91970802919708061,0.97080291970802934,1.021897810218978,0.97426312005751259,0.99137311286844021,1.0193135156458071,0.97426312005751259,0.99137311286844021,1.0193135156458071,0.71503541200238763,0.80978002967208873,1.0393662736446676,0.58199572826643275,0.79738673426817208,1.0273265489771375,0.70497923489547176,0.7525275450052874,1.0630335248576548,0.92121212121212115,0.95,1,1,1,1,1,0.7845840978967511,1,1,0.7845840978967511,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.65188665375507704,0.586826891833097,0.71639296000000019,0.71639296000000008,0.86999828448492267,1.0792390383133013,0.65188665375507715,0.586826891833097,0.71639296000000008,0.71639296000000008,0.86999828448492267,1.0792390383133013,0.5185203836939658,0.49335254351157004,0.71639296000000019,0.7163929600000003,0.89362439274869043,0.91569977961996774,1,1,1,1,1,1,0.6127085364557926,0.81450624999999988,1.0245213373551829]
[null,2023,0.90510948905109534,0.96350364963503665,1.021897810218978,0.96966211358734733,0.98921639108555004,1.0193135156458071,0.96966211358734733,0.98921639108555004,1.0193135156458071,0.69520717379911801,0.80093019792006903,1.0393662736446676,0.55943652624410145,0.77252423984808893,1.0273265489771375,0.67189099015527443,0.72878396056739103,1.0630335248576548,0.88181818181818172,0.92499999999999982,1,1,1,1,1,0.75785828325519944,1,1,0.75785828325519944,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.59452062822463025,0.53518612535178456,0.65908152320000013,0.65908152320000013,0.80735840800200809,1.0015338275547434,0.59452062822463048,0.53518612535178456,0.65908152320000024,0.65908152320000013,0.8073584080020082,1.0015338275547434,0.47289058992889693,0.44993751968255191,0.65908152320000013,0.65908152320000024,0.82928343647078473,0.84976939548732999,1,1,1,1,1,1,0.57900956695072403,0.77378093749999988,0.97841787717419959]
[null,2024,0.89051094890510984,0.95620437956204396,1.021897810218978,0.96506110711718185,0.9870596693026602,1.0193135156458071,0.96506110711718185,0.9870596693026602,1.0193135156458071,0.67537893559584827,0.79208036616804933,1.0393662736446676,0.53687732422177015,0.74766174542800579,1.0273265489771375,0.6388027454150772,0.70504037612949444,1.0630335248576548,0.8424242424242423,0.8999999999999998,1,1,1,1,1,0.73204284797281316,1,1,0.73204284797281316,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.54669474657633776,0.4921333748234854,0.61148119096888898,0.61148119096888898,0.75568746988987956,0.93743566259123989,0.54669474657633799,0.4921333748234854,0.61148119096888909,0.61148119096888898,0.75568746988987967,0.93743566259123989,0.43590003711668096,0.4147424070318278,0.61221350377244466,0.61221350377244466,0.77620929653665449,0.79538415417614083,1,1,1,1,1,1,0.55070243256646645,0.73939067361111099,0.93928116208723156]
[null,2025,0.87591240875912446,0.94890510948905127,1.021897810218978,0.96046010064701659,0.98490294751977026,1.0193135156458071,0.96046010064701659,0.98490294751977026,1.0193135156458071,0.65555069739257865,0.78323053441602974,1.0393662736446676,0.51431812219943873,0.72279925100792253,1.0273265489771375,0.60571450067487986,0.68129679169159796,1.0630335248576548,0.80303030303030287,0.87499999999999978,1,1,1,1,1,0.70710678118654802,1,1,0.70710678118654791,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.50684677393699584,0.45626231994746252,0.5720746253286717,0.5720746253286717,0.7133689715760464,0.88493926548613033,0.50684677393699595,0.45626231994746252,0.57207462532867182,0.5720746253286717,0.71336897157604651,0.88493926548613033,0.40606510124291711,0.38635559339498277,0.57412021909327027,0.57412021909327038,0.73274157593060174,0.75084264154227687,1,1,1,1,1,1,0.52714460628445636,0.71063659185956785,0.90640632141417843]
[null,2026,0.8613138686131393,0.94160583941605847,1.021897810218978,0.95585909417685122,0.98274622573688009,1.0193135156458071,0.95585909417685122,0.98274622573688009,1.0193135156458071,0.63572245918930892,0.77438070266400993,1.0393662736446676,0.49175892017710737,0.69793675658783938,1.0273265489771375,0.57262625593468275,0.65755320725370148,1.0630335248576548,0.76363636363636345,0.84999999999999976,1,1,1,1,1,0.68302012837719828,1,1,0.68302012837719817,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.47373278470644548,0.42645318171089497,0.5396570632267137,0.5396570632267137,0.6791272609403961,0.84246218074279622,0.47373278470644553,0.42645318171089497,0.53965706322671381,0.5396570632267137,0.67912726094039633,0.84246218074279622,0.38224261530333264,0.36368939858247706,0.54350047407496249,0.5435004740749626,0.69756998028593276,0.71480219474824758,1,1,1,1,1,1,0.50781597072069307,0.68694870546424891,0.87921413177175312]
[null,2027,0.8467153284671538,0.93430656934306611,1.021897810218978,0.95125808770668596,0.98058950395399025,1.0193135156458071,0.95125808770668596,0.98058950395399025,1.0193135156458071,0.6158942209860393,0.76553087091199024,1.0393662736446676,0.46919971815477607,0.67307426216775645,1.0273265489771375,0.53953801119448541,0.63380962281580511,1.0630335248576548,0.72424242424242402,0.82499999999999962,1,1,1,1,1,0.65975395538644765,1,1,0.65975395538644765,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.44636155714562858,0.40181366454537654,0.51327382902451879,0.51327382902451879,0.65196217050278027,0.8087636935130843,0.4463615571456287,0.40181366454537654,0.5132738290245189,0.51327382902451879,0.65196217050278038,0.8087636935130843,0.36355519855516971,0.34590902798511153,0.5193448974494087,0.5193448974494087,0.66966718107449541,0.68621010695831763,1,1,1,1,1,1,0.49229937161533854,0.66786679697913087,0.8572337784774593]
[null,2028,0.83211678832116853,0.9270072992700733,1.021897810218978,0.94665708123652059,0.97843278217110008,1.0193135156458071,0.94665708123652059,0.97843278217110008,1.0193135156458071,0.59606598278276979,0.75668103915997054,1.0393662736446676,0.44664051613244465,0.64821176774767331,1.0273265489771375,0.50644976645428819,0.61006603837790863,1.0630335248576548,0.68484848484848471,0.7999999999999996,1,1,1,1,1,0.63728031365963167,1,1,0.63728031365963156,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.42394428783120364,0.38163368939265319,0.49217257160906636,0.4921725716090663,0.63109938104669128,0.78288325532066561,0.4239442878312038,0.38163368939265319,0.49217257160906641,0.4921725716090663,0.63109938104669139,0.78288325532066561,0.34933615078945646,0.33238014155724938,0.50087930109565193,0.50087930109565193,0.64823783128011159,0.66425138353565139,1,1,1,1,1,1,0.48026538697585242,0.65302531260181673,0.84008910290791006]
[null,2029,0.81751824817518326,0.91970802919708061,1.021897810218978,0.94205607476635533,0.97627606038821024,1.0193135156458071,0.94205607476635533,0.97627606038821024,1.0193135156458071,0.57623774457949994,0.74783120740795084,1.0393662736446676,0.42408131411011329,0.62334927332759016,1.0273265489771375,0.47336152171409085,0.58632245394001214,1.0630335248576548,0.64545454545454528,0.77499999999999958,1,1,1,1,1,0.6155722066724586,1,1,0.61557220667245871,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.4058559982170723,0.36535065197856664,0.47576681922209746,0.47576681922209751,0.6159529959015706,0.76409405719296952,0.40585599821707241,0.36535065197856664,0.47576681922209751,0.47576681922209751,0.61595299590157071,0.76409405719296952,0.33908895703296565,0.32263032407157011,0.48752251973310118,0.48752251973310134,0.63268012332938883,0.64830935033079573,1,1,1,1,1,1,0.47146052154796186,0.64214155739178647,0.82748776636429133]
[null,2030,0.80291970802919788,0.91240875912408792,1.021897810218978,0.93745506829618985,0.9741193386053203,1.0193135156458071,0.93745506829618985,0.9741193386053203,1.0193135156458071,0.55640950637623021,0.73898137565593069,1.0393662736446676,0.40152211208778193,0.59848677890750668,1.0273265489771375,0.44027327697389362,0.56257886950211555,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.59460355750136107,1,1,0.59460355750136107,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.39160594316856179,0.35252278464243031,0.46360833384197719,0.46360833384197725,0.60609774796714544,0.75186855227788207,0.3916059431685619,0.35252278464243031,0.46360833384197725,0.46360833384197725,0.60609774796714555,0.75186855227788207,0.33245788409543214,0.31632110884528164,0.47885545271562391,0.47885545271562396,0.62255724135611867,0.63793640072550295,1,1,1,1,1,1,0.46569822628459789,0.63500665119854449,0.81921288870064835]
[null,2031,0.79562043795620518,0.90510948905109534,1.021897810218978,0.93285406182602459,0.97196261682243024,1.0193135156458071,0.93285406182602459,0.97196261682243024,1.0193135156458071,0.54771560783910156,0.73289564667994067,1.0393662736446676,0.39169756672095196,0.59304599000834746,1.0273265489771375,0.41890735149918512,0.55328346542911933,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.5743491774985181,1,1,0.5743491774985181,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.38081502384569471,0.3428088234656167,0.45536640790700872,0.45536640790700872,0.60124896598340838,0.74585360385965904,0.38081502384569482,0.3428088234656167,0.45536640790700872,0.45536640790700872,0.6012489659834086,0.74585360385965904,0.3292071847842768,0.3132281913365722,0.47459895980259614,0.47459895980259609,0.61757678342526967,0.63283290951969906,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2032,0.78832116788321249,0.89781021897810254,1.021897810218978,0.92825305535585922,0.96980589503954029,1.0193135156458071,0.92825305535585922,0.96980589503954029,1.0193135156458071,0.53902170930197302,0.72680991770395065,1.0393662736446676,0.38187302135412193,0.58760520110918835,1.0273265489771375,0.39754142602447656,0.54398806135612321,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.55478473603392309,1,1,0.55478473603392309,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.37700687360723784,0.33938073523096052,0.45081274382793862,0.45081274382793862,0.59523647632357435,0.73839506782106235,0.37700687360723795,0.33938073523096052,0.45081274382793868,0.45081274382793862,0.59523647632357457,0.73839506782106235,0.32591511293643405,0.31009590942320647,0.46985297020457012,0.46985297020457018,0.61140101559101701,0.62650458042450197,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2033,0.78102189781021969,0.89051094890510984,1.021897810218978,0.92365204888569397,0.96764917325665034,1.0193135156458071,0.92365204888569397,0.96764917325665034,1.0193135156458071,0.53032781076484437,0.72072418872796062,1.0393662736446676,0.37204847598729196,0.58216441221002913,1.0273265489771375,0.37617550054976812,0.53469265728312698,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.53588673126814723,1,1,0.53588673126814712,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.37323680487116545,0.33598692787865092,0.44630461638965924,0.44630461638965929,0.58928411156033855,0.73101111714285172,0.37323680487116562,0.33598692787865092,0.44630461638965924,0.44630461638965929,0.58928411156033877,0.73101111714285172,0.32265596180706968,0.30699495032897445,0.46515444050252441,0.46515444050252452,0.60528700543510683,0.62023953462025694,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2034,0.773722627737227,0.88321167883211715,1.021897810218978,0.9190510424155286,0.96549245147376028,1.0193135156458071,0.9190510424155286,0.96549245147376028,1.0193135156458071,0.52326264930517452,0.7146384597519706,1.0393662736446676,0.36222393062046204,0.57672362331087013,1.0273265489771375,0.35480957507505956,0.52539725321013075,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.51763246192068935,1,1,0.51763246192068935,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.36950443682245382,0.33262705859986441,0.44184157022576265,0.44184157022576265,0.58339127044473527,0.72370100597142328,0.36950443682245399,0.33262705859986441,0.44184157022576259,0.44184157022576265,0.58339127044473538,0.72370100597142328,0.31942940218899896,0.30392500082568463,0.46050289609749917,0.46050289609749928,0.59923413538075576,0.61403713927405434,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2035,0.76642335766423442,0.87591240875912446,1.021897810218978,0.91445003594536312,0.96333572969087033,1.0193135156458071,0.91445003594536312,0.96333572969087033,1.0193135156458071,0.5091805423722221,0.70855273077598058,1.0393662736446676,0.35239938525363201,0.5712828344117109,1.0273265489771375,0.33344364960035111,0.51610184913713464,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.50000000000000067,1,1,0.50000000000000067,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.36580939245422922,0.32930078801386575,0.437423154523505,0.43742315452350505,0.57755735774028794,0.71646399591170895,0.36580939245422939,0.32930078801386575,0.437423154523505,0.43742315452350505,0.57755735774028816,0.71646399591170895,0.31623510816710904,0.3008857508174278,0.45589786713652419,0.45589786713652419,0.59324179402694821,0.60789676788131375,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2036,0.75912408759124173,0.86861313868613199,1.021897810218978,0.90984902947519786,0.9611790079079805,1.0193135156458071,0.90984902947519786,0.9611790079079805,1.0193135156458071,0.49808652199438702,0.70246700179999055,1.0393662736446676,0.34257483988680204,0.56584204551255168,1.0273265489771375,0.31207772412564261,0.5068064450641383,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.49737291296526553,1,1,0.49737291296526553,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.36215129852968692,0.32600778013372711,0.43304892297826997,0.43304892297826997,0.57178178416288494,0.70929935595259186,0.36215129852968708,0.32600778013372711,0.43304892297826986,0.43304892297826997,0.57178178416288516,0.70929935595259186,0.31307275708543791,0.29787689330925354,0.45133888846515896,0.45133888846515891,0.58730937608667877,0.60181780020250064,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2037,0.75182481751824914,0.8613138686131393,1.021897810218978,0.9052480230050326,0.95902228612509033,1.0193135156458071,0.9052480230050326,0.95902228612509033,1.0193135156458071,0.48699250161655194,0.69638127282400053,1.0393662736446676,0.33275029451997212,0.56040125661339257,1.0273265489771375,0.29071179865093411,0.49751104099114218,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.49475962910310722,1,1,0.49475962910310722,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.35852978554439008,0.32274770233238986,0.42871843374848723,0.42871843374848723,0.56606396632125622,0.70220636239306589,0.35852978554439024,0.32274770233238986,0.42871843374848717,0.42871843374848723,0.56606396632125644,0.70220636239306589,0.30994202951458349,0.29489812437616097,0.44682549958050738,0.44682549958050738,0.5814362823258119,0.59579962220047566,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2038,0.74452554744525645,0.8540145985401465,1.021897810218978,0.90064701653486723,0.95686556434220049,1.0193135156458071,0.90064701653486723,0.95686556434220049,1.0193135156458071,0.47589848123871686,0.69029554384801051,1.0393662736446676,0.32292574915314215,0.55496046771423335,1.0273265489771375,0.2693458731762256,0.48821563691814596,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.49216007588925359,1,1,0.49216007588925359,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.35494448768894621,0.31952022530906599,0.42443124941100241,0.4244312494110023,0.56040332665804349,0.69518429876913523,0.35494448768894638,0.31952022530906599,0.4244312494110023,0.4244312494110023,0.56040332665804382,0.69518429876913523,0.30684260921943768,0.29194914313239939,0.44235724458470232,0.44235724458470232,0.57562191950255381,0.58984162597847078,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2039,0.73722627737226387,0.8467153284671538,1.021897810218978,0.89604601006470186,0.95470884255931054,1.0193135156458071,0.89604601006470186,0.95470884255931054,1.0193135156458071,0.46480446086088179,0.68420981487202048,1.0393662736446676,0.31310120378631212,0.54951967881507424,1.0273265489771375,0.24797994770151713,0.47892023284514967,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.48957418118048851,1,1,0.48957418118048845,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.35139504281205669,0.31632502305597532,0.42018693691689241,0.4201869369168923,0.55479929339146317,0.68823245578144387,0.35139504281205691,0.31632502305597532,0.4201869369168923,0.4201869369168923,0.5547992933914635,0.68823245578144387,0.30377418312724325,0.28902965170107542,0.4379336721388552,0.43793367213885531,0.56986570030752837,0.58394320971868607,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2040,0.72992700729927107,0.83941605839416111,1.021897810218978,0.8914450035945366,0.95255212077642037,1.0193135156458071,0.8914450035945366,0.95255212077642037,1.0193135156458071,0.45371044048304687,0.67812408589603068,1.0393662736446676,0.30327665841948226,0.54407888991591524,1.0273265489771375,0.22661402222680865,0.46962482877215322,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.48700187321264843,1,1,0.48700187321264837,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.34788109238393616,0.31316177282541552,0.41598506754772352,0.41598506754772335,0.54925130045754855,0.68135013122362942,0.34788109238393627,0.31316177282541552,0.41598506754772341,0.41598506754772335,0.54925130045754877,0.68135013122362942,0.30073644129597082,0.28613935518406464,0.43355433541746674,0.4335543354174668,0.564167043304453,0.57810377762149923,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2041,0.72262773722627838,0.83211678832116853,1.021897810218978,0.88684399712437112,0.95039539899353054,1.0193135156458071,0.88684399712437112,0.95039539899353054,1.0193135156458071,0.44758556884988332,0.67116896706632767,1.0393662736446676,0.30192267300021541,0.54135849546633563,1.0273265489771375,0.22596628385282244,0.46595588479737071,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.48444308059863178,1,1,0.48444308059863173,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.34440228146009683,0.31003015509716136,0.41182521687224632,0.41182521687224616,0.54375878745297301,0.67453662991139307,0.34440228146009688,0.31003015509716136,0.41182521687224605,0.41182521687224616,0.54375878745297335,0.67453662991139307,0.2977290768830112,0.28327796163222402,0.429218792063292,0.42921879206329216,0.55852537287140858,0.57232273984528426,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2042,0.71532846715328569,0.82481751824817584,1.021897810218978,0.88224299065420586,0.94823867721064059,1.0193135156458071,0.88224299065420586,0.94823867721064059,1.0193135156458071,0.43711261227154807,0.66421384823662477,1.0393662736446676,0.30056868758094857,0.53863810101675613,1.0273265489771375,0.22531854547883626,0.46228694082258825,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.48189773232641681,1,1,0.48189773232641669,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.34095825864549584,0.30692985354618979,0.4077069647035238,0.40770696470352369,0.53832119957844327,0.66779126361227914,0.34095825864549589,0.30692985354618979,0.40770696470352363,0.40770696470352369,0.53832119957844349,0.66779126361227914,0.29475178611418101,0.28044518201590174,0.42492660414265909,0.42492660414265926,0.55294011914269448,0.56659951244683138,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2043,0.70802919708029288,0.81751824817518326,1.021897810218978,0.8776419841840406,0.94608195542775075,1.0193135156458071,0.8776419841840406,0.94608195542775075,1.0193135156458071,0.42468183455449854,0.65725872940692187,1.0393662736446676,0.29921470216168172,0.53591770656717641,1.0273265489771375,0.22467080710485002,0.45861799684780585,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.47936575775709145,1,1,0.47936575775709139,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.33754867605904082,0.30386055501072784,0.40362989505648855,0.40362989505648844,0.53293798758265887,0.66111335097615631,0.33754867605904093,0.30386055501072784,0.40362989505648839,0.40362989505648844,0.53293798758265909,0.66111335097615631,0.29180426825303923,0.2776407301957427,0.42067733810123253,0.42067733810123265,0.5474107179512675,0.56093351732236307,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2044,0.70072992700730052,0.81021897810219046,1.021897810218978,0.87304097771387512,0.94392523364486058,1.0193135156458071,0.87304097771387512,0.94392523364486058,1.0193135156458071,0.41225105683744889,0.65030361057721908,1.0393662736446676,0.29786071674241488,0.53319731211759691,1.0273265489771375,0.22402306873086383,0.4549490528730234,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.47684708662289282,1,1,0.47684708662289277,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.33417318929845041,0.30082194946062057,0.39959359610592371,0.3995935961059236,0.52760860770683227,0.65450221746639481,0.33417318929845052,0.30082194946062057,0.39959359610592343,0.3995935961059236,0.52760860770683249,0.65450221746639481,0.28888622557050886,0.27486432289378532,0.4164705647202202,0.41647056472022032,0.54193661077175481,0.55532418214913937,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2045,0.69343065693430772,0.80291970802919788,1.021897810218978,0.86843997124370986,0.94176851186197075,1.0193135156458071,0.86843997124370986,0.94176851186197075,1.0193135156458071,0.41198658324087134,0.64334849174751618,1.0393662736446676,0.29650673132314803,0.5304769176680173,1.0273265489771375,0.22337533035687765,0.45128010889824094,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.474341649025257,1,1,0.47434164902525694,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.33083145740546588,0.29781372996601441,0.39559766014486442,0.39559766014486436,0.52233252162976385,0.6479571952917309,0.33083145740546605,0.29781372996601441,0.39559766014486425,0.39559766014486436,0.52233252162976418,0.6479571952917309,0.28599736331480374,0.27211567966484745,0.41230585907301803,0.4123058590730182,0.53651724466403727,0.54977094032764795,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2046,0.68613138686131503,0.79562043795620518,1.021897810218978,0.86383896477354449,0.9396117900790808,1.0193135156458071,0.86383896477354449,0.9396117900790808,1.0193135156458071,0.38923812006046588,0.63639337291781328,1.0393662736446676,0.29515274590388119,0.52775652321843769,1.0273265489771375,0.22272759198289141,0.44761116492345848,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.47184937543287941,1,1,0.47184937543287936,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.32752314283141121,0.29483559266635428,0.39164168354341583,0.39164168354341566,0.51710919641346631,0.64147762333881353,0.32752314283141137,0.29483559266635428,0.39164168354341561,0.39164168354341566,0.51710919641346653,0.64147762333881353,0.28313738968165569,0.26939452286819893,0.40818280048228783,0.408182800482288,0.53115207221739691,0.54427323092437152,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2047,0.67883211678832234,0.78832116788321249,1.021897810218978,0.85923795830337923,0.93745506829619063,1.0193135156458071,0.85923795830337923,0.93745506829619063,1.0193135156458071,0.37865596100053228,0.62943825408811049,1.0393662736446676,0.29379876048461434,0.52503612876885819,1.0273265489771375,0.2220798536089052,0.44394222094867603,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.46937019667978486,1,1,0.46937019667978486,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.32424791140309706,0.29188723673969069,0.38772526670798169,0.38772526670798152,0.51193810444933163,0.63506284710542538,0.32424791140309722,0.29188723673969069,0.38772526670798146,0.38772526670798152,0.51193810444933197,0.63506284710542538,0.28030601578483916,0.26670057763951693,0.40410097247746496,0.40410097247746513,0.52584055149522291,0.53883049861512777,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2048,0.67153284671532965,0.78102189781021969,1.021897810218978,0.85463695183321386,0.93529834651330079,1.0193135156458071,0.85463695183321386,0.93529834651330079,1.0193135156458071,0.36807380194059874,0.62248313525840748,1.0393662736446676,0.29244477506534755,0.52231573431927858,1.0273265489771375,0.22143211523491899,0.44027327697389362,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.46690404396340834,1,1,0.46690404396340834,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.32100543228906608,0.28896836437229378,0.38384801404090185,0.38384801404090174,0.50681872340483836,0.6287122186343711,0.32100543228906625,0.28896836437229378,0.38384801404090163,0.38384801404090174,0.50681872340483869,0.6287122186343711,0.27750295562699073,0.26403357186312176,0.40005996275269029,0.40005996275269046,0.52058214598027064,0.53344219362897649,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2049,0.66423357664233706,0.773722627737227,1.021897810218978,0.8500359453630485,0.93314162473041073,1.0193135156458071,0.8500359453630485,0.93314162473041073,1.0193135156458071,0.35749164288066521,0.61552801642870458,1.0393662736446676,0.29109078964608071,0.51959533986969897,1.0273265489771375,0.2207843768609328,0.43660433299911111,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.46445084884268567,1,1,0.46445084884268573,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.31779537796617541,0.28607868072857084,0.38000953390049286,0.38000953390049275,0.50175053617078991,0.62242509644802746,0.31779537796617557,0.28607868072857084,0.38000953390049258,0.38000953390049275,0.50175053617079024,0.62242509644802746,0.27472792607072083,0.26139323614449056,0.39605936312516343,0.39605936312516354,0.51537632452046789,0.52810777169268674,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]
[null,2050,0.65693430656934426,0.76642335766423442,1.021897810218978,0.84543493889288313,0.93098490294752079,1.0193135156458071,0.84543493889288313,0.93098490294752079,1.0193135156458071,0.35345760797651199,0.60857289759900168,1.0393662736446676,0.28973680422681369,0.51687494542011947,1.0273265489771375,0.22013663848694681,0.43293538902432865,1.0630335248576548,0.60606060606060608,0.75,1,1,1,1,1,0.46201054323615359,1,1,0.46201054323615359,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.31461742418651373,0.28321789392128516,0.37620943856148786,0.37620943856148775,0.49673303080908199,0.61620084548354725,0.31461742418651384,0.28321789392128516,0.37620943856148753,0.37620943856148775,0.49673303080908227,0.61620084548354725,0.2719806468100136,0.2587793037830457,0.39209876949391181,0.39209876949391193,0.51022256127526333,0.52282669397575987,1,1,1,1,1,1,0.46285229267952538,0.63147883646966363,0.81511682425714516]

{"sheet":"Financing Trajectories","index":14,"n_rows":110,"n_cols":86,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[]
["Financing criteria (cost of debt, % debt financed, WACC)"]
["Source: NREL 2018 ATB Market Factors financing assumptions plus interest rate adjustments based on US Treasury curve in May 2019"]
[]
[null,null,"Resource","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Wind","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Geothermal","Hydro","Hydro","Hydro","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Gas","Coal","Coal","Coal","Nuclear","Biopower","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Hybrid","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage-Standalone","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Battery Storage","Pumped Hydro","Pumped Hydro","Pumped Hydro","Compressed Air","Compressed Air","Compressed Air","Flow Battery","Flow Battery","Flow Battery"]
[null,null,"Type","Onshore","Onshore","Onshore","Offshore Fixed","Offshore Fixed","Offshore Fixed","Offshore Floating","Offshore Floating","Offshore Floating","Utility-scale PV","Utility-scale PV","Utility-scale PV","Commercial","Commercial","Commercial","Distributed (residential)","Distributed (residential)","Distributed (residential)","Thermal","Thermal","Thermal","Hydro / Flash","Hydro / Flash","Hydro / Flash","Hydro / Binary","Hydro / Binary","Hydro / Binary","NF EGS / Binary","NF EGS / Binary","NF EGS / Binary","NF EGS / Flash","NF EGS / Flash","NF EGS / Flash","Non-powered dams","Non-powered dams","Non-powered dams","CC","CC","CC","CC-CCS","CC-CCS","CC-CCS","CT","CT","CT","Recip","Recip","Recip","CHP","CHP","CHP","New","IGCC","CCS 90%",null,null,"Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (Grid) - Capacity","Lithium ion (Grid) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy","Lithium ion (BTM) - Capacity","Lithium ion (BTM) - Energy",null,null,null,null,null,null,"Vanadium","Vanadium","Vanadium"]
[null,null,"TRG"]
[null,null,"Scenario","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High","Low","Mid","High",null,null,null,null,null,"Low","Low","Mid","Mid","High","High","Low","Low","Mid","Mid","High","High","Low","Low","Mid","Mid","High","High","Low","Mid","High","Low","Mid","High","Low","Mid","High"]
[null,null,"Concat",{"$f":"_xlfn.CONCAT(D5:D8)","v":"WindOnshoreLow"},"WindOnshoreMid","WindOnshoreHigh","WindOffshore FixedLow","WindOffshore FixedMid","WindOffshore FixedHigh",{"$f":"_xlfn.CONCAT(J5:J8)","v":"WindOffshore FloatingLow"},{"$f":"_xlfn.CONCAT(K5:K8)","v":"WindOffshore FloatingMid"},{"$f":"_xlfn.CONCAT(L5:L8)","v":"WindOffshore FloatingHigh"},"SolarUtility-scale PVLow","SolarUtility-scale PVMid","SolarUtility-scale PVHigh","SolarCommercialLow","SolarCommercialMid","SolarCommercialHigh","SolarDistributed (residential)Low","SolarDistributed (residential)Mid","SolarDistributed (residential)High","SolarThermalLow","SolarThermalMid","SolarThermalHigh","GeothermalHydro / FlashLow","GeothermalHydro / FlashMid","GeothermalHydro / FlashHigh",{"$f":"_xlfn.CONCAT(AB5:AB8)","v":"GeothermalHydro / BinaryLow"},{"$f":"_xlfn.CONCAT(AC5:AC8)","v":"GeothermalHydro / BinaryMid"},{"$f":"_xlfn.CONCAT(AD5:AD8)","v":"GeothermalHydro / BinaryHigh"},{"$f":"_xlfn.CONCAT(AE5:AE8)","v":"GeothermalNF EGS / BinaryLow"},"GeothermalNF EGS / BinaryMid","GeothermalNF EGS / BinaryHigh","GeothermalNF EGS / FlashLow","GeothermalNF EGS / FlashMid","GeothermalNF EGS / FlashHigh","HydroNon-powered damsLow","HydroNon-powered damsMid","HydroNon-powered damsHigh","GasCCLow","GasCCMid","GasCCHigh","GasCC-CCSLow","GasCC-CCSMid","GasCC-CCSHigh",{"$f":"_xlfn.CONCAT(AT5:AT8)","v":"GasCTLow"},{"$f":"_xlfn.CONCAT(AU5:AU8)","v":"GasCTMid"},{"$f":"_xlfn.CONCAT(AV5:AV8)","v":"GasCTHigh"},{"$f":"_xlfn.CONCAT(AW5:AW8)","v":"GasRecipLow"},"GasRecipMid","GasRecipHigh","GasCHPLow","GasCHPMid","GasCHPHigh","CoalNew","CoalIGCC","CoalCCS 90%","Nuclear","Biopower","Battery Storage-HybridLithium ion (Grid) - CapacityLow","Battery Storage-HybridLithium ion (Grid) - EnergyLow",{"$f":"_xlfn.CONCAT(BJ5:BJ8)","v":"Battery Storage-HybridLithium ion (Grid) - CapacityMid"},{"$f":"_xlfn.CONCAT(BK5:BK8)","v":"Battery Storage-HybridLithium ion (Grid) - EnergyMid"},"Battery Storage-HybridLithium ion (Grid) - CapacityHigh","Battery Storage-HybridLithium ion (Grid) - EnergyHigh","Battery Storage-StandaloneLithium ion (Grid) - CapacityLow","Battery Storage-StandaloneLithium ion (Grid) - EnergyLow",{"$f":"_xlfn.CONCAT(BP5:BP8)","v":"Battery Storage-StandaloneLithium ion (Grid) - CapacityMid"},{"$f":"_xlfn.CONCAT(BQ5:BQ8)","v":"Battery Storage-StandaloneLithium ion (Grid) - EnergyMid"},{"$f":"_xlfn.CONCAT(BR5:BR8)","v":"Battery Storage-StandaloneLithium ion (Grid) - CapacityHigh"},{"$f":"_xlfn.CONCAT(BS5:BS8)","v":"Battery Storage-StandaloneLithium ion (Grid) - EnergyHigh"},"Battery StorageLithium ion (BTM) - CapacityLow","Battery StorageLithium ion (BTM) - EnergyLow",{"$f":"_xlfn.CONCAT(BV5:BV8)","v":"Battery StorageLithium ion (BTM) - CapacityMid"},{"$f":"_xlfn.CONCAT(BW5:BW8)","v":"Battery StorageLithium ion (BTM) - EnergyMid"},{"$f":"_xlfn.CONCAT(BX5:BX8)","v":"Battery StorageLithium ion (BTM) - CapacityHigh"},{"$f":"_xlfn.CONCAT(BY5:BY8)","v":"Battery StorageLithium ion (BTM) - EnergyHigh"},"Pumped HydroLow","Pumped HydroMid","Pumped HydroHigh","Compressed AirLow","Compressed AirMid","Compressed AirHigh","Flow BatteryVanadiumLow","Flow BatteryVanadiumMid","Flow BatteryVanadiumHigh"]
[null,"Cost of Debt",2018,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,{"$f":"Y10","v":5.1107509999999995E-2},{"$f":"Z10","v":5.1107509999999995E-2},{"$f":"AA10","v":5.1107509999999995E-2},{"$f":"AB10","v":5.1107509999999995E-2},{"$f":"AC10","v":5.1107509999999995E-2},{"$f":"AD10","v":5.1107509999999995E-2},{"$f":"AE10","v":5.1107509999999995E-2},{"$f":"AF10","v":5.1107509999999995E-2},{"$f":"AG10","v":5.1107509999999995E-2},5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,{"$f":"AN10","v":5.1107509999999995E-2},{"$f":"AO10","v":5.1107509999999995E-2},{"$f":"AP10","v":5.1107509999999995E-2},5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,{"$f":"AT10","v":5.1107509999999995E-2},{"$f":"AU10","v":5.1107509999999995E-2},{"$f":"AV10","v":5.1107509999999995E-2},{"$f":"AT10","v":5.1107509999999995E-2},{"$f":"AU10","v":5.1107509999999995E-2},{"$f":"AV10","v":5.1107509999999995E-2},5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,5.1107509999999995E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"BZ10","v":0.08},{"$f":"CA10","v":0.08},{"$f":"CB10","v":0.08},0.08,0.08,0.08]
[null,null,2019,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2,4.6800000000000001E-2]
[null,null,2020,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2,4.7270264557823349E-2]
[null,null,2021,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2,4.7740529115646524E-2]
[null,null,2022,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2,4.8210793673469921E-2]
[null,null,2023,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2,4.8681058231293095E-2]
[null,null,2024,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2,4.915132278911627E-2]
[null,null,2025,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2,4.9621587346939666E-2]
[null,null,2026,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2,5.0091851904762841E-2]
[null,null,2027,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2,5.0562116462585793E-2]
[null,null,2028,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2,5.103238102040919E-2]
[null,null,2029,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2,5.1502645578232364E-2]
[null,null,2030,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2,5.1819647562471483E-2]
[null,null,2031,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2,5.2136649546710823E-2]
[null,null,2032,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2,5.2453651530949941E-2]
[null,null,2033,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2,5.2770653515189059E-2]
[null,null,2034,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2,5.3087655499428177E-2]
[null,null,2035,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2,5.3404657483667073E-2]
[null,null,2036,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2,5.3721659467906191E-2]
[null,null,2037,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2,5.4038661452145309E-2]
[null,null,2038,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2,5.4355663436384427E-2]
[null,null,2039,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2040,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2041,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2042,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2043,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2044,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2045,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2046,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2047,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2048,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2049,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[null,null,2050,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2,5.4672665420623767E-2]
[]
[null,"Debt Fraction",2018,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.52857142857142847,0.5,0.5,{"$f":"Y44","v":0.52857142857142847},{"$f":"Z44","v":0.5},{"$f":"AA44","v":0.5},{"$f":"AB44","v":0.52857142857142847},{"$f":"AC44","v":0.5},{"$f":"AD44","v":0.5},{"$f":"AE44","v":0.52857142857142847},{"$f":"AF44","v":0.5},{"$f":"AG44","v":0.5},0.8,0.8,0.8,0.6,0.6,0.6,{"$f":"AN44","v":0.6},{"$f":"AO44","v":0.6},{"$f":"AP44","v":0.6},0.6,0.6,0.6,{"$f":"AT44","v":0.6},{"$f":"AU44","v":0.6},{"$f":"AV44","v":0.6},{"$f":"AT44","v":0.6},{"$f":"AU44","v":0.6},{"$f":"AV44","v":0.6},0.6,0.6,0.6,0.6,0.6,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"BZ44","v":0.2},{"$f":"CA44","v":0.2},{"$f":"CB44","v":0.2},0.2,0.2,0.2]
[null,null,2019,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.5428571428571427,0.5,0.5,0.5428571428571427,0.5,0.5,0.5428571428571427,0.5,0.5,0.5428571428571427,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,2020,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.55714285714285694,0.5,0.5,0.55714285714285694,0.5,0.5,0.55714285714285694,0.5,0.5,0.55714285714285694,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,2021,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.57142857142857117,0.5,0.5,0.57142857142857117,0.5,0.5,0.57142857142857117,0.5,0.5,0.57142857142857117,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,2022,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,0.58571428571428541,0.5,0.5,0.58571428571428541,0.5,0.5,0.58571428571428541,0.5,0.5,0.58571428571428541,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"BH47+0.05","v":0.25},{"$f":"BI47+0.05","v":0.25},{"$f":"BJ47+0.05","v":0.25},{"$f":"BK47+0.05","v":0.25},0.25,0.25,{"$f":"BN47+0.05","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"BZ47+0.05","v":0.25},0.25,0.25,0.25,0.25,0.25,{"$f":"CF47+0.05","v":0.25},0.25,0.25]
[null,null,2023,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.59999999999999964,0.5,0.5,0.59999999999999964,0.5,0.5,0.59999999999999964,0.5,0.5,0.59999999999999964,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"BH48+0.05","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"CF48+0.05","v":0.3},0.3,0.3]
[null,null,2024,0.61428571428571421,0.6071428571428571,0.6,0.65714285714285692,0.62857142857142845,0.6,0.65714285714285692,0.62857142857142845,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.5,0.61428571428571388,0.5,0.5,0.61428571428571388,0.5,0.5,0.61428571428571388,0.5,0.5,0.61428571428571388,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,null,2025,0.62857142857142845,0.61428571428571421,0.6,0.66428571428571404,0.63214285714285701,0.6,0.66428571428571404,0.63214285714285701,0.6,0.6166666666666667,0.60833333333333328,0.6,0.6166666666666667,0.60833333333333328,0.6,0.6166666666666667,0.60833333333333328,0.6,0.6166666666666667,0.60833333333333328,0.5,0.62857142857142811,0.5,0.5,0.62857142857142811,0.5,0.5,0.62857142857142811,0.5,0.5,0.62857142857142811,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997,0.39999999999999997]
[null,null,2026,0.64285714285714268,0.62142857142857133,0.6,0.67142857142857115,0.63571428571428557,0.6,0.67142857142857115,0.63571428571428557,0.6,0.63333333333333341,0.61666666666666659,0.6,0.63333333333333341,0.61666666666666659,0.6,0.63333333333333341,0.61666666666666659,0.6,0.63333333333333341,0.61666666666666659,0.5,0.64285714285714235,0.5,0.5,0.64285714285714235,0.5,0.5,0.64285714285714235,0.5,0.5,0.64285714285714235,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996]
[null,null,2027,0.65714285714285692,0.62857142857142845,0.6,0.67857142857142827,0.63928571428571412,0.6,0.67857142857142827,0.63928571428571412,0.6,0.65000000000000013,0.62499999999999989,0.6,0.65000000000000013,0.62499999999999989,0.6,0.65000000000000013,0.62499999999999989,0.6,0.65000000000000013,0.62499999999999989,0.5,0.65714285714285658,0.5,0.5,0.65714285714285658,0.5,0.5,0.65714285714285658,0.5,0.5,0.65714285714285658,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994,0.49999999999999994]
[null,null,2028,0.67142857142857115,0.63571428571428557,0.6,0.68571428571428539,0.64285714285714268,0.6,0.68571428571428539,0.64285714285714268,0.6,0.66666666666666685,0.63333333333333319,0.6,0.66666666666666685,0.63333333333333319,0.6,0.66666666666666685,0.63333333333333319,0.6,0.66666666666666685,0.63333333333333319,0.5,0.67142857142857082,0.5,0.5,0.67142857142857082,0.5,0.5,0.67142857142857082,0.5,0.5,0.67142857142857082,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993]
[null,null,2029,0.68571428571428539,0.64285714285714268,0.6,0.69285714285714251,0.64642857142857124,0.6,0.69285714285714251,0.64642857142857124,0.6,0.68333333333333357,0.6416666666666665,0.6,0.68333333333333357,0.6416666666666665,0.6,0.68333333333333357,0.6416666666666665,0.6,0.68333333333333357,0.6416666666666665,0.5,0.68571428571428505,0.5,0.5,0.68571428571428505,0.5,0.5,0.68571428571428505,0.5,0.5,0.68571428571428505,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,2030,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2031,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2032,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2033,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2034,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2035,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2036,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2037,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2038,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2039,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2040,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2041,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2042,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2043,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2044,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2045,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2046,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2047,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2048,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2049,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[null,null,2050,0.69999999999999962,0.6499999999999998,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.6,0.70000000000000029,0.6499999999999998,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.7,0.5,0.5,0.8,0.8,0.8,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.70000000000000029,0.70000000000000029,0.6499999999999998,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.6,0.6,0.6499999999999998,0.70000000000000029,0.6]
[]
[null,"WACC",2018,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,7.7011610770400002E-2,9.7583039341828576E-2,9.7583039341828576E-2,0.10101161077040001,0.10904995106904899,0.12050174846300001,0.12050174846300001,{"$f":"Y78","v":0.10904995106904899},{"$f":"Z78","v":0.12050174846300001},{"$f":"AA78","v":0.12050174846300001},{"$f":"AB78","v":0.10904995106904899},{"$f":"AC78","v":0.12050174846300001},{"$f":"AD78","v":0.12050174846300001},{"$f":"AE78","v":0.10904995106904899},{"$f":"AF78","v":0.12050174846300001},{"$f":"AG78","v":0.12050174846300001},3.7952436925999998E-2,3.7952436925999998E-2,3.7952436925999998E-2,6.3991886155600003E-2,6.3991886155600003E-2,6.3991886155600003E-2,{"$f":"AN78","v":6.3991886155600003E-2},{"$f":"AO78","v":6.3991886155600003E-2},{"$f":"AP78","v":6.3991886155600003E-2},6.3991886155600003E-2,6.3991886155600003E-2,6.3991886155600003E-2,{"$f":"AT78","v":6.3991886155600003E-2},{"$f":"AU78","v":6.3991886155600003E-2},{"$f":"AV78","v":6.3991886155600003E-2},{"$f":"AT78","v":6.3991886155600003E-2},{"$f":"AU78","v":6.3991886155600003E-2},{"$f":"AV78","v":6.3991886155600003E-2},9.3991886155600002E-2,9.3991886155600002E-2,9.3991886155600002E-2,6.3991886155600003E-2,6.3991886155600003E-2,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,0.10892879591325716,{"$f":"BZ78","v":0.10892879591325716},{"$f":"CA78","v":0.10892879591325716},{"$f":"CB78","v":0.10892879591325716},0.10892879591325716,0.10892879591325716,0.10892879591325716]
[null,null,2019,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,7.2530641399200013E-2,9.1387784256342891E-2,9.1387784256342891E-2,9.6530641399200007E-2,9.8811623531567389E-2,0.115784471749,0.115784471749,9.8811623531567389E-2,0.115784471749,0.115784471749,9.8811623531567389E-2,0.115784471749,0.115784471749,9.8811623531567389E-2,0.115784471749,0.115784471749,3.2053623498000006E-2,3.2053623498000006E-2,3.2053623498000006E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,5.9038302098800004E-2,8.903830209880001E-2,8.903830209880001E-2,8.903830209880001E-2,5.9038302098800004E-2,5.9038302098800004E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2,9.906184211348576E-2]
[null,null,2020,6.9109603636783368E-2,6.9109603636783368E-2,6.9109603636783368E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,7.179500281142337E-2,7.179500281142337E-2,7.179500281142337E-2,7.179500281142337E-2,7.179500281142337E-2,7.179500281142337E-2,7.179500281142337E-2,7.179500281142337E-2,7.179500281142337E-2,8.8937859954280524E-2,8.8937859954280524E-2,9.5795002811423363E-2,9.2877873400847882E-2,0.11508150487482335,0.11508150487482335,9.2877873400847882E-2,0.11508150487482335,0.11508150487482335,9.2877873400847882E-2,0.11508150487482335,0.11508150487482335,9.2877873400847882E-2,0.11508150487482335,0.11508150487482335,3.1514015191823355E-2,3.1514015191823355E-2,3.1514015191823355E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,5.836800693822336E-2,8.8368006938223359E-2,8.8368006938223359E-2,8.8368006938223359E-2,5.836800693822336E-2,5.836800693822336E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2,9.1290782036783397E-2]
[null,null,2021,6.6945073818366535E-2,6.6945073818366535E-2,6.6945073818366535E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,7.2319679701246531E-2,7.2319679701246531E-2,7.2319679701246531E-2,7.2319679701246531E-2,7.2319679701246531E-2,7.2319679701246531E-2,7.2319679701246531E-2,7.2319679701246531E-2,7.2319679701246531E-2,8.7748251129817961E-2,8.7748251129817961E-2,9.6319679701246552E-2,8.8353687503238409E-2,0.11560142234764653,0.11560142234764653,8.8353687503238409E-2,0.11560142234764653,0.11560142234764653,8.8353687503238409E-2,0.11560142234764653,0.11560142234764653,8.8353687503238409E-2,0.11560142234764653,0.11560142234764653,3.2010135579646527E-2,3.2010135579646527E-2,3.2010135579646527E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,5.8883164994046534E-2,8.8883164994046526E-2,8.8883164994046526E-2,8.8883164994046526E-2,5.8883164994046534E-2,5.8883164994046534E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2,8.650414396122369E-2]
[null,null,2022,6.4976288991789921E-2,6.4976288991789921E-2,6.4976288991789921E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,7.0364311250509931E-2,7.0364311250509931E-2,7.0364311250509931E-2,7.0364311250509931E-2,7.0364311250509931E-2,7.0364311250509931E-2,7.0364311250509931E-2,7.0364311250509931E-2,7.0364311250509931E-2,8.3164311250509909E-2,8.3164311250509909E-2,9.2764311250509934E-2,8.422388295273936E-2,0.11632329455646992,0.11632329455646992,8.422388295273936E-2,0.11632329455646992,0.11632329455646992,8.422388295273936E-2,0.11632329455646992,0.11632329455646992,8.422388295273936E-2,0.11632329455646992,0.11632329455646992,3.2648155439469924E-2,3.2648155439469924E-2,3.2648155439469924E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,5.9588266733069918E-2,8.958826673306991E-2,8.958826673306991E-2,8.958826673306991E-2,5.9588266733069918E-2,5.9588266733069918E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2,8.2211752534647103E-2]
[null,null,2023,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,6.8162418677373104E-2,6.8162418677373104E-2,6.8162418677373104E-2,6.8162418677373104E-2,6.8162418677373104E-2,6.8162418677373104E-2,6.8162418677373104E-2,6.8162418677373104E-2,6.8162418677373104E-2,7.8562418677373097E-2,7.8562418677373097E-2,8.896241867737309E-2,8.0089476288893152E-2,0.11681692827929313,0.11681692827929313,8.0089476288893152E-2,0.11681692827929313,0.11681692827929313,8.0089476288893152E-2,0.11681692827929313,0.11681692827929313,8.0089476288893152E-2,0.11681692827929313,0.11681692827929313,3.3179668327293098E-2,3.3179668327293098E-2,3.3179668327293098E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,6.00894762888931E-2,9.0089476288893106E-2,9.0089476288893106E-2,9.0089476288893106E-2,6.00894762888931E-2,6.00894762888931E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2,7.3744286288893152E-2]
[null,null,2024,5.9436292402487705E-2,5.9915560081401996E-2,6.0394827760316273E-2,6.7538956369818354E-2,7.0370882922210193E-2,7.3202809474602032E-2,6.7538956369818354E-2,7.0370882922210193E-2,7.3202809474602032E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.7251970617459134E-2,6.7251970617459134E-2,8.710457526511628E-2,7.5966904647385702E-2,0.11710457526511628,0.11710457526511628,7.5966904647385702E-2,0.11710457526511628,0.11710457526511628,7.5966904647385702E-2,0.11710457526511628,0.11710457526511628,7.5966904647385702E-2,0.11710457526511628,0.11710457526511628,3.3555837741116271E-2,3.3555837741116271E-2,3.3555837741116271E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.0394827760316273E-2,9.0394827760316265E-2,9.0394827760316265E-2,9.0394827760316265E-2,6.0394827760316273E-2,6.0394827760316273E-2,6.7538956369818354E-2,6.7538956369818354E-2,7.0370882922210193E-2,7.0370882922210193E-2,7.3202809474602032E-2,7.3202809474602032E-2,6.7538956369818354E-2,6.7538956369818354E-2,7.0370882922210193E-2,7.0370882922210193E-2,7.3202809474602032E-2,7.3202809474602032E-2,6.7538956369818354E-2,6.7538956369818354E-2,7.0370882922210193E-2,7.0370882922210193E-2,7.3202809474602032E-2,7.3202809474602032E-2,7.3202809474602032E-2,7.3202809474602032E-2,7.3202809474602032E-2,7.3202809474602032E-2,7.3202809474602032E-2,7.3202809474602032E-2,7.0370882922210193E-2,6.7538956369818354E-2,7.3202809474602032E-2]
[null,null,2025,5.8917798189225393E-2,5.9876085670082541E-2,6.0834373150939675E-2,6.6575397471776473E-2,6.9694096025643817E-2,7.2812794579511148E-2,6.6575397471776473E-2,6.9694096025643817E-2,7.2812794579511148E-2,5.9716371089939671E-2,6.0275372120439666E-2,6.0834373150939675E-2,5.9716371089939671E-2,6.0275372120439666E-2,6.0834373150939675E-2,5.9716371089939671E-2,6.0275372120439666E-2,6.0834373150939675E-2,6.5192561566130153E-2,6.5870610215677763E-2,8.7542385516939672E-2,7.218310431167442E-2,0.11754238551693967,0.11754238551693967,7.218310431167442E-2,0.11754238551693967,0.11754238551693967,7.218310431167442E-2,0.11754238551693967,0.11754238551693967,7.218310431167442E-2,0.11754238551693967,0.11754238551693967,3.4002323686939673E-2,3.4002323686939673E-2,3.4002323686939673E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.0834373150939675E-2,9.0834373150939673E-2,9.0834373150939673E-2,9.0834373150939673E-2,6.0834373150939675E-2,6.0834373150939675E-2,6.6575397471776473E-2,6.6575397471776473E-2,6.9694096025643817E-2,6.9694096025643817E-2,7.2812794579511148E-2,7.2812794579511148E-2,6.6575397471776473E-2,6.6575397471776473E-2,6.9694096025643817E-2,6.9694096025643817E-2,7.2812794579511148E-2,7.2812794579511148E-2,6.6575397471776473E-2,6.6575397471776473E-2,6.9694096025643817E-2,6.9694096025643817E-2,7.2812794579511148E-2,7.2812794579511148E-2,7.2812794579511148E-2,7.2812794579511148E-2,7.2812794579511148E-2,7.2812794579511148E-2,7.2812794579511148E-2,7.2812794579511148E-2,6.9694096025643817E-2,6.6575397471776473E-2,7.2812794579511148E-2]
[null,null,2026,5.8610065586762856E-2,6.0051940797362847E-2,6.1493816007962838E-2,6.5894949244738404E-2,6.9298877197779218E-2,7.2702805150820032E-2,6.5894949244738404E-2,6.9298877197779218E-2,7.2702805150820032E-2,5.9250899013696172E-2,6.0372357510829512E-2,6.1493816007962838E-2,5.9250899013696172E-2,6.0372357510829512E-2,6.1493816007962838E-2,5.9250899013696172E-2,6.0372357510829512E-2,6.1493816007962838E-2,6.3441375204172368E-2,6.4753309891781879E-2,8.8222566990762835E-2,6.881414721941595E-2,0.11822256699076283,0.11822256699076283,6.881414721941595E-2,0.11822256699076283,0.11822256699076283,6.881414721941595E-2,0.11822256699076283,0.11822256699076283,6.881414721941595E-2,0.11822256699076283,0.11822256699076283,3.457881207676284E-2,3.457881207676284E-2,3.457881207676284E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.1493816007962838E-2,9.149381600796283E-2,9.149381600796283E-2,9.149381600796283E-2,6.1493816007962838E-2,6.1493816007962838E-2,6.5894949244738404E-2,6.5894949244738404E-2,6.9298877197779218E-2,6.9298877197779218E-2,7.2702805150820032E-2,7.2702805150820032E-2,6.5894949244738404E-2,6.5894949244738404E-2,6.9298877197779218E-2,6.9298877197779218E-2,7.2702805150820032E-2,7.2702805150820032E-2,6.5894949244738404E-2,6.5894949244738404E-2,6.9298877197779218E-2,6.9298877197779218E-2,7.2702805150820032E-2,7.2702805150820032E-2,7.2702805150820032E-2,7.2702805150820032E-2,7.2702805150820032E-2,7.2702805150820032E-2,7.2702805150820032E-2,7.2702805150820032E-2,6.9298877197779218E-2,6.5894949244738404E-2,7.2702805150820032E-2]
[null,null,2027,5.8232388858357242E-2,6.0159151797671534E-2,6.2085914736985798E-2,6.5154086985504234E-2,6.8825991289816479E-2,7.2497895594128725E-2,6.5154086985504234E-2,6.8825991289816479E-2,7.2497895594128725E-2,5.8714079593185795E-2,6.0399997165085817E-2,6.2085914736985798E-2,5.8714079593185795E-2,6.0399997165085817E-2,6.2085914736985798E-2,5.8714079593185795E-2,6.0399997165085817E-2,6.2085914736985798E-2,6.1714079593185797E-2,6.3614282879371528E-2,8.8829585024585808E-2,6.5579327633867479E-2,0.11882958502458582,0.11882958502458582,6.5579327633867479E-2,0.11882958502458582,0.11882958502458582,6.5579327633867479E-2,0.11882958502458582,0.11882958502458582,6.5579327633867479E-2,0.11882958502458582,0.11882958502458582,3.5111233586585799E-2,3.5111233586585799E-2,3.5111233586585799E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.2085914736985798E-2,9.2085914736985797E-2,9.2085914736985797E-2,9.2085914736985797E-2,6.2085914736985798E-2,6.2085914736985798E-2,6.5154086985504234E-2,6.5154086985504234E-2,6.8825991289816479E-2,6.8825991289816479E-2,7.2497895594128725E-2,7.2497895594128725E-2,6.5154086985504234E-2,6.5154086985504234E-2,6.8825991289816479E-2,6.8825991289816479E-2,7.2497895594128725E-2,7.2497895594128725E-2,6.5154086985504234E-2,6.5154086985504234E-2,6.8825991289816479E-2,6.8825991289816479E-2,7.2497895594128725E-2,7.2497895594128725E-2,7.2497895594128725E-2,7.2497895594128725E-2,7.2497895594128725E-2,7.2497895594128725E-2,7.2497895594128725E-2,7.2497895594128725E-2,6.8825991289816479E-2,6.5154086985504234E-2,7.2497895594128725E-2]
[null,null,2028,5.7809405039266348E-2,6.0221952697837769E-2,6.263450035640919E-2,6.4382950424817439E-2,6.8305993676327628E-2,7.2229036927837831E-2,6.4382950424817439E-2,6.8305993676327628E-2,7.2229036927837831E-2,5.813107806040918E-2,6.0382789208409199E-2,6.263450035640919E-2,5.813107806040918E-2,6.0382789208409199E-2,6.263450035640919E-2,5.813107806040918E-2,6.0382789208409199E-2,6.263450035640919E-2,6.0035839965171089E-2,6.2478027303647293E-2,8.9389633800409193E-2,6.2503282590286799E-2,0.11938963380040921,0.11938963380040921,6.2503282590286799E-2,0.11938963380040921,0.11938963380040921,6.2503282590286799E-2,0.11938963380040921,0.11938963380040921,6.2503282590286799E-2,0.11938963380040921,0.11938963380040921,3.561396658040919E-2,3.561396658040919E-2,3.561396658040919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,6.263450035640919E-2,9.2634500356409188E-2,9.2634500356409188E-2,9.2634500356409188E-2,6.263450035640919E-2,6.263450035640919E-2,6.4382950424817439E-2,6.4382950424817439E-2,6.8305993676327642E-2,6.8305993676327642E-2,7.2229036927837831E-2,7.2229036927837831E-2,6.4382950424817439E-2,6.4382950424817439E-2,6.8305993676327642E-2,6.8305993676327642E-2,7.2229036927837831E-2,7.2229036927837831E-2,6.4382950424817439E-2,6.4382950424817439E-2,6.8305993676327642E-2,6.8305993676327642E-2,7.2229036927837831E-2,7.2229036927837831E-2,7.2229036927837831E-2,7.2229036927837831E-2,7.2229036927837831E-2,7.2229036927837831E-2,7.2229036927837831E-2,7.2229036927837831E-2,6.8305993676327642E-2,6.4382950424817439E-2,7.2229036927837831E-2]
[null,null,2029,5.7275060475146682E-2,6.0166903294089517E-2,6.305874611303236E-2,6.3547920034234484E-2,6.7701829216490594E-2,7.1855738398746732E-2,6.3547920034234484E-2,6.7701829216490594E-2,7.1855738398746732E-2,5.7435718409532342E-2,6.0247232261282375E-2,6.305874611303236E-2,5.7435718409532342E-2,6.0247232261282375E-2,6.305874611303236E-2,5.7435718409532342E-2,6.0247232261282375E-2,6.305874611303236E-2,5.834048031429425E-2,6.12710417850919E-2,8.9806379357232374E-2,5.9519958434330368E-2,0.11980637935723237,0.11980637935723237,5.9519958434330368E-2,0.11980637935723237,0.11980637935723237,5.9519958434330368E-2,0.11980637935723237,0.11980637935723237,5.9519958434330368E-2,0.11980637935723237,0.11980637935723237,3.6068213136232367E-2,3.6068213136232367E-2,3.6068213136232367E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,6.305874611303236E-2,9.3058746113032359E-2,9.3058746113032359E-2,9.3058746113032359E-2,6.305874611303236E-2,6.305874611303236E-2,6.3547920034234484E-2,6.3547920034234484E-2,6.7701829216490622E-2,6.7701829216490622E-2,7.1855738398746732E-2,7.1855738398746732E-2,6.3547920034234484E-2,6.3547920034234484E-2,6.7701829216490622E-2,6.7701829216490622E-2,7.1855738398746732E-2,7.1855738398746732E-2,6.3547920034234484E-2,6.3547920034234484E-2,6.7701829216490622E-2,6.7701829216490622E-2,7.1855738398746732E-2,7.1855738398746732E-2,7.1855738398746732E-2,7.1855738398746732E-2,7.1855738398746732E-2,7.1855738398746732E-2,7.1855738398746732E-2,7.1855738398746732E-2,6.7701829216490622E-2,6.3547920034234484E-2,7.1855738398746732E-2]
[null,null,2030,5.6745749742471513E-2,6.0127853872471493E-2,6.3509958002471487E-2,6.2745749742471491E-2,6.7127853872471471E-2,7.150995800247148E-2,6.2745749742471491E-2,6.7127853872471471E-2,7.150995800247148E-2,5.6745749742471457E-2,6.0127853872471493E-2,6.3509958002471487E-2,5.6745749742471457E-2,6.0127853872471493E-2,6.3509958002471487E-2,5.6745749742471457E-2,6.0127853872471493E-2,6.3509958002471487E-2,5.6745749742471457E-2,6.0127853872471493E-2,9.0274166262471478E-2,5.6745749742471485E-2,0.12027416626247148,0.12027416626247148,5.6745749742471485E-2,0.12027416626247148,0.12027416626247148,5.6745749742471485E-2,0.12027416626247148,0.12027416626247148,5.6745749742471485E-2,0.12027416626247148,0.12027416626247148,3.6453124962471481E-2,3.6453124962471481E-2,3.6453124962471481E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.3509958002471487E-2,9.3509958002471485E-2,9.3509958002471485E-2,9.3509958002471485E-2,6.3509958002471487E-2,6.3509958002471487E-2,6.2896331305471481E-2,6.2896331305471481E-2,6.7666450844228662E-2,6.7666450844228662E-2,7.2436570382985843E-2,7.2436570382985843E-2,6.2896331305471481E-2,6.2896331305471481E-2,6.7666450844228662E-2,6.7666450844228662E-2,7.2436570382985843E-2,7.2436570382985843E-2,6.2896331305471481E-2,6.2896331305471481E-2,6.7666450844228662E-2,6.7666450844228662E-2,7.2436570382985843E-2,7.2436570382985843E-2,7.2436570382985843E-2,7.2436570382985843E-2,7.2436570382985843E-2,7.2436570382985843E-2,7.2436570382985843E-2,7.2436570382985843E-2,6.7666450844228662E-2,6.2896331305471481E-2,7.2436570382985843E-2]
[null,null,2031,5.7192210492710852E-2,6.0585221853710847E-2,6.3978233214710842E-2,6.2599202892710828E-2,6.6893379653710824E-2,7.118755641471082E-2,6.2599202892710828E-2,6.6893379653710824E-2,7.118755641471082E-2,5.719221049271081E-2,6.0585221853710847E-2,6.3978233214710842E-2,5.719221049271081E-2,6.0585221853710847E-2,6.3978233214710842E-2,5.719221049271081E-2,6.0585221853710847E-2,6.3978233214710842E-2,5.719221049271081E-2,6.0585221853710847E-2,9.0764255936710836E-2,5.7192210492710824E-2,0.12076425593671082,0.12076425593671082,5.7192210492710824E-2,0.12076425593671082,0.12076425593671082,5.7192210492710824E-2,0.12076425593671082,0.12076425593671082,5.7192210492710824E-2,0.12076425593671082,0.12076425593671082,3.6834142326710825E-2,3.6834142326710825E-2,3.6834142326710825E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.3978233214710842E-2,9.3978233214710841E-2,9.3978233214710841E-2,9.3978233214710841E-2,6.3978233214710842E-2,6.3978233214710842E-2,6.211361665564416E-2,6.211361665564416E-2,6.7557944511434667E-2,6.7557944511434667E-2,7.3002272367225188E-2,7.3002272367225188E-2,6.211361665564416E-2,6.211361665564416E-2,6.7557944511434667E-2,6.7557944511434667E-2,7.3002272367225188E-2,7.3002272367225188E-2,6.211361665564416E-2,6.211361665564416E-2,6.7557944511434667E-2,6.7557944511434667E-2,7.3002272367225188E-2,7.3002272367225188E-2,7.3002272367225188E-2,7.3002272367225188E-2,7.3002272367225188E-2,7.3002272367225188E-2,7.3002272367225188E-2,7.3002272367225188E-2,6.7557944511434667E-2,6.211361665564416E-2,7.3002272367225188E-2]
[null,null,2032,5.7453843657349964E-2,6.0844114219749966E-2,6.4234384782149961E-2,6.2260622457349944E-2,6.6452022819749934E-2,7.0643423182149945E-2,6.2260622457349944E-2,6.6452022819749934E-2,7.0643423182149945E-2,5.7453843657349922E-2,6.0844114219749966E-2,6.4234384782149961E-2,5.7453843657349922E-2,6.0844114219749966E-2,6.4234384782149961E-2,5.7453843657349922E-2,6.0844114219749966E-2,6.4234384782149961E-2,5.7453843657349922E-2,6.0844114219749966E-2,9.1014925906949956E-2,5.745384365734995E-2,0.12101492590694995,0.12101492590694995,5.745384365734995E-2,0.12101492590694995,0.12101492590694995,5.745384365734995E-2,0.12101492590694995,0.12101492590694995,5.745384365734995E-2,0.12101492590694995,0.12101492590694995,3.7112220282949943E-2,3.7112220282949943E-2,3.7112220282949943E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.4234384782149961E-2,9.423438478214996E-2,9.423438478214996E-2,9.423438478214996E-2,6.4234384782149961E-2,6.4234384782149961E-2,6.1030834661549939E-2,6.1030834661549939E-2,6.7099444506507122E-2,6.7099444506507122E-2,7.3168054351464312E-2,7.3168054351464312E-2,6.1030834661549939E-2,6.1030834661549939E-2,6.7099444506507122E-2,6.7099444506507122E-2,7.3168054351464312E-2,7.3168054351464312E-2,6.1030834661549939E-2,6.1030834661549939E-2,6.7099444506507122E-2,6.7099444506507122E-2,7.3168054351464312E-2,7.3168054351464312E-2,7.3168054351464312E-2,7.3168054351464312E-2,7.3168054351464312E-2,7.3168054351464312E-2,7.3168054351464312E-2,7.3168054351464312E-2,6.7099444506507122E-2,6.1030834661549939E-2,7.3168054351464312E-2]
[null,null,2033,5.773090059838909E-2,6.1121387949589087E-2,6.4511875300789071E-2,6.1917710798389078E-2,6.6005999849589075E-2,7.0094288900789073E-2,6.1917710798389078E-2,6.6005999849589075E-2,7.0094288900789073E-2,5.7730900598389048E-2,6.1121387949589087E-2,6.4511875300789071E-2,5.7730900598389048E-2,6.1121387949589087E-2,6.4511875300789071E-2,5.7730900598389048E-2,6.1121387949589087E-2,6.4511875300789071E-2,5.7730900598389048E-2,6.1121387949589087E-2,9.1292850003189069E-2,5.7730900598389076E-2,0.12129285000318907,0.12129285000318907,5.7730900598389076E-2,0.12129285000318907,0.12129285000318907,5.7730900598389076E-2,0.12129285000318907,0.12129285000318907,5.7730900598389076E-2,0.12129285000318907,0.12129285000318907,3.7387976491189065E-2,3.7387976491189065E-2,3.7387976491189065E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.4511875300789071E-2,9.4511875300789069E-2,9.4511875300789069E-2,9.4511875300789069E-2,6.4511875300789071E-2,6.4511875300789071E-2,6.000819055518905E-2,6.000819055518905E-2,6.6666503445446237E-2,6.6666503445446237E-2,7.3324816335703424E-2,7.3324816335703424E-2,6.000819055518905E-2,6.000819055518905E-2,6.6666503445446237E-2,6.6666503445446237E-2,7.3324816335703424E-2,7.3324816335703424E-2,6.000819055518905E-2,6.000819055518905E-2,6.6666503445446237E-2,6.6666503445446237E-2,7.3324816335703424E-2,7.3324816335703424E-2,7.3324816335703424E-2,7.3324816335703424E-2,7.3324816335703424E-2,7.3324816335703424E-2,7.3324816335703424E-2,7.3324816335703424E-2,6.6666503445446237E-2,6.000819055518905E-2,7.3324816335703424E-2]
[null,null,2034,5.8143630922428205E-2,6.1543032677928197E-2,6.4942434433428176E-2,6.1730545522428182E-2,6.5727766377928182E-2,6.9724987233428182E-2,6.1730545522428182E-2,6.5727766377928182E-2,6.9724987233428182E-2,5.8143630922428163E-2,6.1543032677928197E-2,6.4942434433428176E-2,5.8143630922428163E-2,6.1543032677928197E-2,6.4942434433428176E-2,5.8143630922428163E-2,6.1543032677928197E-2,6.4942434433428176E-2,5.8143630922428163E-2,6.1543032677928197E-2,9.1741237944428178E-2,5.8143630922428177E-2,0.12174123794442818,0.12174123794442818,5.8143630922428177E-2,0.12174123794442818,0.12174123794442818,5.8143630922428177E-2,0.12174123794442818,0.12174123794442818,5.8143630922428177E-2,0.12174123794442818,0.12174123794442818,3.7747220389428175E-2,3.7747220389428175E-2,3.7747220389428175E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,6.4942434433428176E-2,9.4942434433428174E-2,9.4942434433428174E-2,9.4942434433428174E-2,6.4942434433428176E-2,6.4942434433428176E-2,5.9385908330728154E-2,5.9385908330728154E-2,6.6595918325335346E-2,6.6595918325335346E-2,7.3805928319942538E-2,7.3805928319942538E-2,5.9385908330728154E-2,5.9385908330728154E-2,6.6595918325335346E-2,6.6595918325335346E-2,7.3805928319942538E-2,7.3805928319942538E-2,5.9385908330728154E-2,5.9385908330728154E-2,6.6595918325335346E-2,6.6595918325335346E-2,7.3805928319942538E-2,7.3805928319942538E-2,7.3805928319942538E-2,7.3805928319942538E-2,7.3805928319942538E-2,7.3805928319942538E-2,7.3805928319942538E-2,7.3805928319942538E-2,6.6595918325335346E-2,5.9385908330728154E-2,7.3805928319942538E-2]
[null,null,2035,5.8507885181867107E-2,6.1909901060567089E-2,6.5311916939267078E-2,6.1523467181867082E-2,6.5428080060567079E-2,6.9332692939267082E-2,6.1523467181867082E-2,6.5428080060567079E-2,6.9332692939267082E-2,5.8507885181867052E-2,6.1909901060567089E-2,6.5311916939267078E-2,5.8507885181867052E-2,6.1909901060567089E-2,6.5311916939267078E-2,5.8507885181867052E-2,6.1909901060567089E-2,6.5311916939267078E-2,5.8507885181867052E-2,6.1909901060567089E-2,9.2115948696667088E-2,5.8507885181867079E-2,0.12211594869666709,0.12211594869666709,5.8507885181867079E-2,0.12211594869666709,0.12211594869666709,5.8507885181867079E-2,0.12211594869666709,0.12211594869666709,5.8507885181867079E-2,0.12211594869666709,0.12211594869666709,3.8095789909667076E-2,3.8095789909667076E-2,3.8095789909667076E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,6.5311916939267078E-2,9.5311916939267077E-2,9.5311916939267077E-2,9.5311916939267077E-2,6.5311916939267078E-2,6.5311916939267078E-2,5.8554749663667048E-2,5.8554749663667048E-2,6.6400159983924234E-2,6.6400159983924234E-2,7.4245570304181441E-2,7.4245570304181441E-2,5.8554749663667048E-2,5.8554749663667048E-2,6.6400159983924234E-2,6.6400159983924234E-2,7.4245570304181441E-2,7.4245570304181441E-2,5.8554749663667048E-2,5.8554749663667048E-2,6.6400159983924234E-2,6.6400159983924234E-2,7.4245570304181441E-2,7.4245570304181441E-2,7.4245570304181441E-2,7.4245570304181441E-2,7.4245570304181441E-2,7.4245570304181441E-2,7.4245570304181441E-2,7.4245570304181441E-2,6.6400159983924234E-2,5.8554749663667048E-2,7.4245570304181441E-2]
[null,null,2036,5.8884605515306221E-2,6.2291772226206202E-2,6.5698938937106197E-2,6.131125091530619E-2,6.5122858526206195E-2,6.8934466137106201E-2,6.131125091530619E-2,6.5122858526206195E-2,6.8934466137106201E-2,5.8884605515306179E-2,6.2291772226206202E-2,6.5698938937106197E-2,5.8884605515306179E-2,6.2291772226206202E-2,6.5698938937106197E-2,5.8884605515306179E-2,6.2291772226206202E-2,6.5698938937106197E-2,5.8884605515306179E-2,6.2291772226206202E-2,9.251327235890619E-2,5.8884605515306193E-2,0.1225132723589062,0.1225132723589062,5.8884605515306193E-2,0.1225132723589062,0.1225132723589062,5.8884605515306193E-2,0.1225132723589062,0.1225132723589062,5.8884605515306193E-2,0.1225132723589062,0.1225132723589062,3.844160524990619E-2,3.844160524990619E-2,3.844160524990619E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,6.5698938937106197E-2,9.5698938937106195E-2,9.5698938937106195E-2,9.5698938937106195E-2,6.5698938937106197E-2,6.5698938937106197E-2,5.8864450413906172E-2,5.8864450413906172E-2,6.6769481351163354E-2,6.6769481351163354E-2,7.467451228842055E-2,7.467451228842055E-2,5.8864450413906172E-2,5.8864450413906172E-2,6.6769481351163354E-2,6.6769481351163354E-2,7.467451228842055E-2,7.467451228842055E-2,5.8864450413906172E-2,5.8864450413906172E-2,6.6769481351163354E-2,6.6769481351163354E-2,7.467451228842055E-2,7.467451228842055E-2,7.467451228842055E-2,7.467451228842055E-2,7.467451228842055E-2,7.467451228842055E-2,7.467451228842055E-2,7.467451228842055E-2,6.6769481351163354E-2,5.8864450413906172E-2,7.467451228842055E-2]
[null,null,2037,5.9026334484345334E-2,6.2422119982045325E-2,6.5817905479745309E-2,6.084570128434532E-2,6.4544714582045304E-2,6.8243727879745308E-2,6.084570128434532E-2,6.4544714582045304E-2,6.8243727879745308E-2,5.9026334484345293E-2,6.2422119982045325E-2,6.5817905479745309E-2,5.9026334484345293E-2,6.2422119982045325E-2,6.5817905479745309E-2,5.9026334484345293E-2,6.2422119982045325E-2,6.5817905479745309E-2,5.9026334484345293E-2,6.2422119982045325E-2,9.2609476475145308E-2,5.9026334484345321E-2,0.12260947647514531,0.12260947647514531,5.9026334484345321E-2,0.12260947647514531,0.12260947647514531,5.9026334484345321E-2,0.12260947647514531,0.12260947647514531,5.9026334484345321E-2,0.12260947647514531,0.12260947647514531,3.8651621498145307E-2,3.8651621498145307E-2,3.8651621498145307E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,6.5817905479745309E-2,9.5817905479745308E-2,9.5817905479745308E-2,9.5817905479745308E-2,6.5817905479745309E-2,6.5817905479745309E-2,5.8861663578545283E-2,5.8861663578545283E-2,6.6718768925602467E-2,6.6718768925602467E-2,7.4575874272659659E-2,7.4575874272659659E-2,5.8861663578545283E-2,5.8861663578545283E-2,6.6718768925602467E-2,6.6718768925602467E-2,7.4575874272659659E-2,7.4575874272659659E-2,5.8861663578545283E-2,5.8861663578545283E-2,6.6718768925602467E-2,6.6718768925602467E-2,7.4575874272659659E-2,7.4575874272659659E-2,7.4575874272659659E-2,7.4575874272659659E-2,7.4575874272659659E-2,7.4575874272659659E-2,7.4575874272659659E-2,7.4575874272659659E-2,6.6718768925602467E-2,5.8861663578545283E-2,7.4575874272659659E-2]
[null,null,2038,5.939063313118445E-2,6.2791188152984442E-2,6.6191743174784434E-2,6.0614580331184428E-2,6.4219126552984424E-2,6.7823672774784433E-2,6.0614580331184428E-2,6.4219126552984424E-2,6.7823672774784433E-2,5.9390633131184409E-2,6.2791188152984442E-2,6.6191743174784434E-2,5.9390633131184409E-2,6.2791188152984442E-2,6.6191743174784434E-2,5.9390633131184409E-2,6.2791188152984442E-2,6.6191743174784434E-2,5.9390633131184409E-2,6.2791188152984442E-2,9.2992853218384436E-2,5.9390633131184437E-2,0.12299285321838445,0.12299285321838445,5.9390633131184437E-2,0.12299285321838445,0.12299285321838445,5.9390633131184437E-2,0.12299285321838445,0.12299285321838445,5.9390633131184437E-2,0.12299285321838445,0.12299285321838445,3.898730300038443E-2,3.898730300038443E-2,3.898730300038443E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,6.6191743174784434E-2,9.6191743174784433E-2,9.6191743174784433E-2,9.6191743174784433E-2,6.6191743174784434E-2,6.6191743174784434E-2,5.9371530519584409E-2,5.9371530519584409E-2,6.716848838824159E-2,6.716848838824159E-2,7.4965446256898785E-2,7.4965446256898785E-2,5.9371530519584409E-2,5.9371530519584409E-2,6.716848838824159E-2,6.716848838824159E-2,7.4965446256898785E-2,7.4965446256898785E-2,5.9371530519584409E-2,5.9371530519584409E-2,6.716848838824159E-2,6.716848838824159E-2,7.4965446256898785E-2,7.4965446256898785E-2,7.4965446256898785E-2,7.4965446256898785E-2,7.4965446256898785E-2,7.4965446256898785E-2,7.4965446256898785E-2,7.4965446256898785E-2,6.716848838824159E-2,5.9371530519584409E-2,7.4965446256898785E-2]
[null,null,2039,5.977736205622379E-2,6.3186168010823787E-2,6.6594973965423784E-2,6.0386335656223769E-2,6.3896637210823767E-2,6.7406938765423766E-2,6.0386335656223769E-2,6.3896637210823767E-2,6.7406938765423766E-2,5.9777362056223748E-2,6.3186168010823787E-2,6.6594973965423784E-2,5.9777362056223748E-2,6.3186168010823787E-2,6.6594973965423784E-2,5.9777362056223748E-2,6.3186168010823787E-2,6.6594973965423784E-2,5.9777362056223748E-2,6.3186168010823787E-2,9.3412585874623782E-2,5.9777362056223776E-2,0.12341258587462377,0.12341258587462377,5.9777362056223776E-2,0.12341258587462377,0.12341258587462377,5.9777362056223776E-2,0.12341258587462377,0.12341258587462377,5.9777362056223776E-2,0.12341258587462377,0.12341258587462377,3.9324526328623773E-2,3.9324526328623773E-2,3.9324526328623773E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,6.6594973965423784E-2,9.6594973965423783E-2,9.6594973965423783E-2,9.6594973965423783E-2,6.6594973965423784E-2,6.6594973965423784E-2,5.9698710843623756E-2,5.9698710843623756E-2,6.7529859542380943E-2,6.7529859542380943E-2,7.536100824113813E-2,7.536100824113813E-2,5.9698710843623756E-2,5.9698710843623756E-2,6.7529859542380943E-2,6.7529859542380943E-2,7.536100824113813E-2,7.536100824113813E-2,5.9698710843623756E-2,5.9698710843623756E-2,6.7529859542380943E-2,6.7529859542380943E-2,7.536100824113813E-2,7.536100824113813E-2,7.536100824113813E-2,7.536100824113813E-2,7.536100824113813E-2,7.536100824113813E-2,7.536100824113813E-2,7.536100824113813E-2,6.7529859542380943E-2,5.9698710843623756E-2,7.536100824113813E-2]
[null,null,2040,5.9774612877823798E-2,6.3185529488023778E-2,6.6596446098223766E-2,5.977461287782377E-2,6.3185529488023778E-2,6.6596446098223766E-2,5.977461287782377E-2,6.3185529488023778E-2,6.6596446098223766E-2,5.9774612877823756E-2,6.3185529488023778E-2,6.6596446098223766E-2,5.9774612877823756E-2,6.3185529488023778E-2,6.6596446098223766E-2,5.9774612877823756E-2,6.3185529488023778E-2,6.6596446098223766E-2,5.9774612877823756E-2,6.3185529488023778E-2,9.3418279318623787E-2,5.977461287782377E-2,0.12341827931862379,0.12341827931862379,5.977461287782377E-2,0.12341827931862379,0.12341827931862379,5.977461287782377E-2,0.12341827931862379,0.12341827931862379,5.977461287782377E-2,0.12341827931862379,0.12341827931862379,3.9309113216623767E-2,3.9309113216623767E-2,3.9309113216623767E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,6.6596446098223766E-2,9.6596446098223765E-2,9.6596446098223765E-2,9.6596446098223765E-2,6.6596446098223766E-2,6.6596446098223766E-2,5.9563443118823743E-2,5.9563443118823743E-2,6.7432285679980941E-2,6.7432285679980941E-2,7.5301128241138132E-2,7.5301128241138132E-2,5.9563443118823743E-2,5.9563443118823743E-2,6.7432285679980941E-2,6.7432285679980941E-2,7.5301128241138132E-2,7.5301128241138132E-2,5.9563443118823743E-2,5.9563443118823743E-2,6.7432285679980941E-2,6.7432285679980941E-2,7.5301128241138132E-2,7.5301128241138132E-2,7.5301128241138132E-2,7.5301128241138132E-2,7.5301128241138132E-2,7.5301128241138132E-2,7.5301128241138132E-2,7.5301128241138132E-2,6.7432285679980941E-2,5.9563443118823743E-2,7.5301128241138132E-2]
[null,null,2041,5.9858926926823798E-2,6.3276257533523783E-2,6.6693588140223775E-2,5.985892692682377E-2,6.3276257533523755E-2,6.6693588140223775E-2,5.985892692682377E-2,6.3276257533523755E-2,6.6693588140223775E-2,5.9858926926823743E-2,6.3276257533523783E-2,6.6693588140223775E-2,5.9858926926823743E-2,6.3276257533523783E-2,6.6693588140223775E-2,5.9858926926823743E-2,6.3276257533523783E-2,6.6693588140223775E-2,5.9858926926823743E-2,6.3276257533523783E-2,9.3528249353623777E-2,5.985892692682377E-2,0.12352824935362378,0.12352824935362378,5.985892692682377E-2,0.12352824935362378,0.12352824935362378,5.985892692682377E-2,0.12352824935362378,0.12352824935362378,5.985892692682377E-2,0.12352824935362378,0.12352824935362378,3.935494328662377E-2,3.935494328662377E-2,3.935494328662377E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,6.6693588140223775E-2,9.6693588140223774E-2,9.6693588140223774E-2,9.6693588140223774E-2,6.6693588140223775E-2,6.6693588140223775E-2,5.9689271468023754E-2,5.9689271468023754E-2,6.7584224854580932E-2,6.7584224854580932E-2,7.5479178241138117E-2,7.5479178241138117E-2,5.9689271468023754E-2,5.9689271468023754E-2,6.7584224854580932E-2,6.7584224854580932E-2,7.5479178241138117E-2,7.5479178241138117E-2,5.9689271468023754E-2,5.9689271468023754E-2,6.7584224854580932E-2,6.7584224854580932E-2,7.5479178241138117E-2,7.5479178241138117E-2,7.5479178241138117E-2,7.5479178241138117E-2,7.5479178241138117E-2,7.5479178241138117E-2,7.5479178241138117E-2,7.5479178241138117E-2,6.7584224854580932E-2,5.9689271468023754E-2,7.5479178241138117E-2]
[null,null,2042,5.9916182142823793E-2,6.3336568805523782E-2,6.6756955468223772E-2,5.9916182142823779E-2,6.3336568805523769E-2,6.6756955468223772E-2,5.9916182142823779E-2,6.3336568805523769E-2,6.6756955468223772E-2,5.9916182142823751E-2,6.3336568805523782E-2,6.6756955468223772E-2,5.9916182142823751E-2,6.3336568805523782E-2,6.6756955468223772E-2,5.9916182142823751E-2,6.3336568805523782E-2,6.6756955468223772E-2,5.9916182142823751E-2,6.3336568805523782E-2,9.3597728793623783E-2,5.9916182142823779E-2,0.12359772879362377,0.12359772879362377,5.9916182142823779E-2,0.12359772879362377,0.12359772879362377,5.9916182142823779E-2,0.12359772879362377,0.12359772879362377,5.9916182142823779E-2,0.12359772879362377,0.12359772879362377,3.9393862166623772E-2,3.9393862166623772E-2,3.9393862166623772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.6756955468223772E-2,9.6756955468223771E-2,9.6756955468223771E-2,9.6756955468223771E-2,6.6756955468223772E-2,6.6756955468223772E-2,6.0080838452823762E-2,6.0080838452823762E-2,6.7855608346980956E-2,6.7855608346980956E-2,7.5630378241138135E-2,7.5630378241138135E-2,6.0080838452823762E-2,6.0080838452823762E-2,6.7855608346980956E-2,6.7855608346980956E-2,7.5630378241138135E-2,7.5630378241138135E-2,6.0080838452823762E-2,6.0080838452823762E-2,6.7855608346980956E-2,6.7855608346980956E-2,7.5630378241138135E-2,7.5630378241138135E-2,7.5630378241138135E-2,7.5630378241138135E-2,7.5630378241138135E-2,7.5630378241138135E-2,7.5630378241138135E-2,7.5630378241138135E-2,6.7855608346980956E-2,6.0080838452823762E-2,7.5630378241138135E-2]
[null,null,2043,5.9913058902223801E-2,6.3331409367823777E-2,6.674975983342378E-2,5.9913058902223773E-2,6.3331409367823777E-2,6.674975983342378E-2,5.9913058902223773E-2,6.3331409367823777E-2,6.674975983342378E-2,5.9913058902223759E-2,6.3331409367823777E-2,6.674975983342378E-2,5.9913058902223759E-2,6.3331409367823777E-2,6.674975983342378E-2,5.9913058902223759E-2,6.3331409367823777E-2,6.674975983342378E-2,5.9913058902223759E-2,6.3331409367823777E-2,9.3586460764623777E-2,5.9913058902223773E-2,0.12358646076462379,0.12358646076462379,5.9913058902223773E-2,0.12358646076462379,0.12358646076462379,5.9913058902223773E-2,0.12358646076462379,0.12358646076462379,5.9913058902223773E-2,0.12358646076462379,0.12358646076462379,3.9402956108623773E-2,3.9402956108623773E-2,3.9402956108623773E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,6.674975983342378E-2,9.6749759833423779E-2,9.6749759833423779E-2,9.6749759833423779E-2,6.674975983342378E-2,6.674975983342378E-2,6.0090895115423759E-2,6.0090895115423759E-2,6.7878301678280947E-2,6.7878301678280947E-2,7.5665708241138135E-2,7.5665708241138135E-2,6.0090895115423759E-2,6.0090895115423759E-2,6.7878301678280947E-2,6.7878301678280947E-2,7.5665708241138135E-2,7.5665708241138135E-2,6.0090895115423759E-2,6.0090895115423759E-2,6.7878301678280947E-2,6.7878301678280947E-2,7.5665708241138135E-2,7.5665708241138135E-2,7.5665708241138135E-2,7.5665708241138135E-2,7.5665708241138135E-2,7.5665708241138135E-2,7.5665708241138135E-2,7.5665708241138135E-2,6.7878301678280947E-2,6.0090895115423759E-2,7.5665708241138135E-2]
[null,null,2044,5.9974262996023792E-2,6.339511745492378E-2,6.6815971913823768E-2,5.9974262996023778E-2,6.3395117454923766E-2,6.6815971913823768E-2,5.9974262996023778E-2,6.3395117454923766E-2,6.6815971913823768E-2,5.997426299602375E-2,6.339511745492378E-2,6.6815971913823768E-2,5.997426299602375E-2,6.339511745492378E-2,6.6815971913823768E-2,5.997426299602375E-2,6.339511745492378E-2,6.6815971913823768E-2,5.997426299602375E-2,6.339511745492378E-2,9.3657680831623777E-2,5.9974262996023778E-2,0.12365768083162376,0.12365768083162376,5.9974262996023778E-2,0.12365768083162376,0.12365768083162376,5.9974262996023778E-2,0.12365768083162376,0.12365768083162376,5.9974262996023778E-2,0.12365768083162376,0.12365768083162376,3.9449136242623771E-2,3.9449136242623771E-2,3.9449136242623771E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.6815971913823768E-2,9.6815971913823767E-2,9.6815971913823767E-2,9.6815971913823767E-2,6.6815971913823768E-2,6.6815971913823768E-2,6.0261472056223744E-2,6.0261472056223744E-2,6.8053295148680942E-2,6.8053295148680942E-2,7.5845118241138126E-2,7.5845118241138126E-2,6.0261472056223744E-2,6.0261472056223744E-2,6.8053295148680942E-2,6.8053295148680942E-2,7.5845118241138126E-2,7.5845118241138126E-2,6.0261472056223744E-2,6.0261472056223744E-2,6.8053295148680942E-2,6.8053295148680942E-2,7.5845118241138126E-2,7.5845118241138126E-2,7.5845118241138126E-2,7.5845118241138126E-2,7.5845118241138126E-2,7.5845118241138126E-2,7.5845118241138126E-2,7.5845118241138126E-2,6.8053295148680942E-2,6.0261472056223744E-2,7.5845118241138126E-2]
[null,null,2045,5.9996597185423793E-2,6.3419079202223783E-2,6.6841561219023765E-2,5.9996597185423779E-2,6.3419079202223783E-2,6.6841561219023765E-2,5.9996597185423779E-2,6.3419079202223783E-2,6.6841561219023765E-2,5.9996597185423751E-2,6.3419079202223783E-2,6.6841561219023765E-2,5.9996597185423751E-2,6.3419079202223783E-2,6.6841561219023765E-2,5.9996597185423751E-2,6.3419079202223783E-2,6.6841561219023765E-2,5.9996597185423751E-2,6.3419079202223783E-2,9.3686525252623776E-2,5.9996597185423779E-2,0.12368652525262377,0.12368652525262377,5.9996597185423779E-2,0.12368652525262377,0.12368652525262377,5.9996597185423779E-2,0.12368652525262377,0.12368652525262377,5.9996597185423779E-2,0.12368652525262377,0.12368652525262377,3.9461705084623773E-2,3.9461705084623773E-2,3.9461705084623773E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.6841561219023765E-2,9.6841561219023764E-2,9.6841561219023764E-2,9.6841561219023764E-2,6.6841561219023765E-2,6.6841561219023765E-2,6.0367432877823764E-2,6.0367432877823764E-2,6.8130690559480955E-2,6.8130690559480955E-2,7.5893948241138126E-2,7.5893948241138126E-2,6.0367432877823764E-2,6.0367432877823764E-2,6.8130690559480955E-2,6.8130690559480955E-2,7.5893948241138126E-2,7.5893948241138126E-2,6.0367432877823764E-2,6.0367432877823764E-2,6.8130690559480955E-2,6.8130690559480955E-2,7.5893948241138126E-2,7.5893948241138126E-2,7.5893948241138126E-2,7.5893948241138126E-2,7.5893948241138126E-2,7.5893948241138126E-2,7.5893948241138126E-2,7.5893948241138126E-2,6.8130690559480955E-2,6.0367432877823764E-2,7.5893948241138126E-2]
[null,null,2046,6.0038462855623802E-2,6.3464473753123779E-2,6.6890484650623777E-2,6.0038462855623774E-2,6.3464473753123779E-2,6.6890484650623777E-2,6.0038462855623774E-2,6.3464473753123779E-2,6.6890484650623777E-2,6.0038462855623746E-2,6.3464473753123779E-2,6.6890484650623777E-2,6.0038462855623746E-2,6.3464473753123779E-2,6.6890484650623777E-2,6.0038462855623746E-2,6.3464473753123779E-2,6.6890484650623777E-2,6.0038462855623746E-2,6.3464473753123779E-2,9.3742506445623791E-2,6.0038462855623774E-2,0.12374250644562379,0.12374250644562379,6.0038462855623774E-2,0.12374250644562379,0.12374250644562379,6.0038462855623774E-2,0.12374250644562379,0.12374250644562379,6.0038462855623774E-2,0.12374250644562379,0.12374250644562379,3.9482397470623772E-2,3.9482397470623772E-2,3.9482397470623772E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.6890484650623777E-2,9.6890484650623776E-2,9.6890484650623776E-2,9.6890484650623776E-2,6.6890484650623777E-2,6.6890484650623777E-2,6.0354086926823751E-2,6.0354086926823751E-2,6.8164212583980949E-2,6.8164212583980949E-2,7.597433824113814E-2,7.597433824113814E-2,6.0354086926823751E-2,6.0354086926823751E-2,6.8164212583980949E-2,6.8164212583980949E-2,7.597433824113814E-2,7.597433824113814E-2,6.0354086926823751E-2,6.0354086926823751E-2,6.8164212583980949E-2,6.8164212583980949E-2,7.597433824113814E-2,7.597433824113814E-2,7.597433824113814E-2,7.597433824113814E-2,7.597433824113814E-2,7.597433824113814E-2,7.597433824113814E-2,7.597433824113814E-2,6.8164212583980949E-2,6.0354086926823751E-2,7.597433824113814E-2]
[null,null,2047,6.0100293039223797E-2,6.3533133209323772E-2,6.6965973379423754E-2,6.0100293039223769E-2,6.3533133209323772E-2,6.6965973379423754E-2,6.0100293039223769E-2,6.3533133209323772E-2,6.6965973379423754E-2,6.0100293039223755E-2,6.3533133209323772E-2,6.6965973379423754E-2,6.0100293039223755E-2,6.3533133209323772E-2,6.6965973379423754E-2,6.0100293039223755E-2,6.3533133209323772E-2,6.6965973379423754E-2,6.0100293039223755E-2,6.3533133209323772E-2,9.3831653719623764E-2,6.0100293039223769E-2,0.12383165371962376,0.12383165371962376,6.0100293039223769E-2,0.12383165371962376,0.12383165371962376,6.0100293039223769E-2,0.12383165371962376,0.12383165371962376,6.0100293039223769E-2,0.12383165371962376,0.12383165371962376,3.9503252018623772E-2,3.9503252018623772E-2,3.9503252018623772E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.6965973379423754E-2,9.6965973379423753E-2,9.6965973379423753E-2,9.6965973379423753E-2,6.6965973379423754E-2,6.6965973379423754E-2,6.034116214282375E-2,6.034116214282375E-2,6.8198260191980942E-2,6.8198260191980942E-2,7.6055358241138127E-2,7.6055358241138127E-2,6.034116214282375E-2,6.034116214282375E-2,6.8198260191980942E-2,6.8198260191980942E-2,7.6055358241138127E-2,7.6055358241138127E-2,6.034116214282375E-2,6.034116214282375E-2,6.8198260191980942E-2,6.8198260191980942E-2,7.6055358241138127E-2,7.6055358241138127E-2,7.6055358241138127E-2,7.6055358241138127E-2,7.6055358241138127E-2,7.6055358241138127E-2,7.6055358241138127E-2,7.6055358241138127E-2,6.8198260191980942E-2,6.034116214282375E-2,7.6055358241138127E-2]
[null,null,2048,6.0046439285623796E-2,6.347534543812379E-2,6.690425159062377E-2,6.0046439285623782E-2,6.3475345438123762E-2,6.690425159062377E-2,6.0046439285623782E-2,6.3475345438123762E-2,6.690425159062377E-2,6.0046439285623754E-2,6.347534543812379E-2,6.690425159062377E-2,6.0046439285623754E-2,6.347534543812379E-2,6.690425159062377E-2,6.0046439285623754E-2,6.347534543812379E-2,6.690425159062377E-2,6.0046439285623754E-2,6.347534543812379E-2,9.3762063895623776E-2,6.0046439285623782E-2,0.12376206389562376,0.12376206389562376,6.0046439285623782E-2,0.12376206389562376,0.12376206389562376,6.0046439285623782E-2,0.12376206389562376,0.12376206389562376,6.0046439285623782E-2,0.12376206389562376,0.12376206389562376,3.9473002370623768E-2,3.9473002370623768E-2,3.9473002370623768E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,6.690425159062377E-2,9.6904251590623769E-2,9.6904251590623769E-2,9.6904251590623769E-2,6.690425159062377E-2,6.690425159062377E-2,6.0185188902223755E-2,6.0185188902223755E-2,6.8061513571680943E-2,6.8061513571680943E-2,7.5937838241138131E-2,7.5937838241138131E-2,6.0185188902223755E-2,6.0185188902223755E-2,6.8061513571680943E-2,6.8061513571680943E-2,7.5937838241138131E-2,7.5937838241138131E-2,6.0185188902223755E-2,6.0185188902223755E-2,6.8061513571680943E-2,6.8061513571680943E-2,7.5937838241138131E-2,7.5937838241138131E-2,7.5937838241138131E-2,7.5937838241138131E-2,7.5937838241138131E-2,7.5937838241138131E-2,7.5937838241138131E-2,7.5937838241138131E-2,6.8061513571680943E-2,6.0185188902223755E-2,7.5937838241138131E-2]
[null,null,2049,6.0013223202223798E-2,6.3440331217823775E-2,6.6867439233423767E-2,6.001322320222377E-2,6.3440331217823762E-2,6.6867439233423767E-2,6.001322320222377E-2,6.3440331217823762E-2,6.6867439233423767E-2,6.0013223202223742E-2,6.3440331217823775E-2,6.6867439233423767E-2,6.0013223202223742E-2,6.3440331217823775E-2,6.6867439233423767E-2,6.0013223202223742E-2,6.3440331217823775E-2,6.6867439233423767E-2,6.0013223202223742E-2,6.3440331217823775E-2,9.3721655264623768E-2,6.001322320222377E-2,0.12372165526462378,0.12372165526462378,6.001322320222377E-2,0.12372165526462378,0.12372165526462378,6.001322320222377E-2,0.12372165526462378,0.12372165526462378,6.001322320222377E-2,0.12372165526462378,0.12372165526462378,3.9450575108623771E-2,3.9450575108623771E-2,3.9450575108623771E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,6.6867439233423767E-2,9.6867439233423766E-2,9.6867439233423766E-2,9.6867439233423766E-2,6.6867439233423767E-2,6.6867439233423767E-2,5.997985299602375E-2,5.997985299602375E-2,6.7915280618580931E-2,6.7915280618580931E-2,7.5850708241138126E-2,7.5850708241138126E-2,5.997985299602375E-2,5.997985299602375E-2,6.7915280618580931E-2,6.7915280618580931E-2,7.5850708241138126E-2,7.5850708241138126E-2,5.997985299602375E-2,5.997985299602375E-2,6.7915280618580931E-2,6.7915280618580931E-2,7.5850708241138126E-2,7.5850708241138126E-2,7.5850708241138126E-2,7.5850708241138126E-2,7.5850708241138126E-2,7.5850708241138126E-2,7.5850708241138126E-2,7.5850708241138126E-2,6.7915280618580931E-2,5.997985299602375E-2,7.5850708241138126E-2]
[null,null,2050,6.0064345345423799E-2,6.3497603922223783E-2,6.6930862499023774E-2,6.0064345345423785E-2,6.3497603922223755E-2,6.6930862499023774E-2,6.0064345345423785E-2,6.3497603922223755E-2,6.6930862499023774E-2,6.0064345345423757E-2,6.3497603922223783E-2,6.6930862499023774E-2,6.0064345345423757E-2,6.3497603922223783E-2,6.6930862499023774E-2,6.0064345345423757E-2,6.3497603922223783E-2,6.6930862499023774E-2,6.0064345345423757E-2,6.3497603922223783E-2,9.3797379652623775E-2,6.0064345345423785E-2,0.12379737965262377,0.12379737965262377,{"$f":"Y110","v":6.0064345345423785E-2},0.12379737965262377,0.12379737965262377,6.0064345345423785E-2,0.12379737965262377,0.12379737965262377,6.0064345345423785E-2,0.12379737965262377,0.12379737965262377,3.9464793884623768E-2,3.9464793884623768E-2,3.9464793884623768E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.6930862499023774E-2,9.6930862499023773E-2,9.6930862499023773E-2,9.6930862499023773E-2,6.6930862499023774E-2,6.6930862499023774E-2,6.000859718542375E-2,6.000859718542375E-2,6.7957272713280947E-2,6.7957272713280947E-2,7.5905948241138138E-2,7.5905948241138138E-2,6.000859718542375E-2,6.000859718542375E-2,6.7957272713280947E-2,6.7957272713280947E-2,7.5905948241138138E-2,7.5905948241138138E-2,6.000859718542375E-2,6.000859718542375E-2,6.7957272713280947E-2,6.7957272713280947E-2,7.5905948241138138E-2,7.5905948241138138E-2,7.5905948241138138E-2,7.5905948241138138E-2,7.5905948241138138E-2,7.5905948241138138E-2,7.5905948241138138E-2,7.5905948241138138E-2,6.7957272713280947E-2,6.000859718542375E-2,7.5905948241138138E-2]